Log In/Sign Up
Your email has been sent.
The Glenellen Apartments 1432 Pennsylvania St 8 Unit Apartment Building $2,600,000 ($325,000/Unit) 5.20% Cap Rate Denver, CO 80203
Investment Highlights
- RARE ASSUMABLE FINANCING AT 3.79% FIXED, INTEREST-ONLY THROUGH MAY 2031
- BUILT BACK FROM THE STUDS IN 2010 – NEWER PLUMBING AND ELECTRICAL
- FIVE PRIVATE GARAGE SPACES - A HIGHLY DIFFERENTIATED AMENITY IN AN URBAN SUBMARKET WHERE OFF-STREET PARKING IS SCARCE
- EIGHT LARGE CONDO-STYLE 2BD/2BA UNITS WITH OFFICE NOOKS
- TURN-KEY ASSET - UPGRADED WITH DESIGNER LVP FLOORING, NEW KITCHENS, UPDATED BATHS, STAINLESS APPLIANCES, IN-UNIT WASHER/DRYER, AND MODERN LIGHTING
- POTENTIAL FOR CONDO CONVERSION AND/OR ADU ADDITIONS
Executive Summary
3.79% Assumable IO Loan through May 2031 | $82K Cash Flow | 6.8% Total Return
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$186,900
|
$21.57
|
| Other Income |
$17,651
|
$2.04
|
| Vacancy Loss |
$9,345
|
$1.08
|
| Effective Gross Income |
$195,206
|
$22.53
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$60,060
|
$6.93
|
| Net Operating Income |
$135,146
|
$15.60
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $186,900 |
| Annual Per SF | $21.57 |
| Other Income | |
|---|---|
| Annual | $17,651 |
| Annual Per SF | $2.04 |
| Vacancy Loss | |
|---|---|
| Annual | $9,345 |
| Annual Per SF | $1.08 |
| Effective Gross Income | |
|---|---|
| Annual | $195,206 |
| Annual Per SF | $22.53 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $60,060 |
| Annual Per SF | $6.93 |
| Net Operating Income | |
|---|---|
| Annual | $135,146 |
| Annual Per SF | $15.60 |
Property Facts
| Price | $2,600,000 | Apartment Style | Low-Rise |
| Price Per Unit | $325,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.14 AC |
| Cap Rate | 5.20% | Building Size | 8,013 SF |
| No. Units | 8 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1919/2010 |
| Property Subtype | Apartment | Parking Ratio | 0.62/1,000 SF |
| Zoning | G-RO-5 | ||
| Price | $2,600,000 |
| Price Per Unit | $325,000 |
| Sale Type | Investment |
| Cap Rate | 5.20% |
| No. Units | 8 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.14 AC |
| Building Size | 8,013 SF |
| No. Stories | 3 |
| Year Built/Renovated | 1919/2010 |
| Parking Ratio | 0.62/1,000 SF |
| Zoning | G-RO-5 |
Amenities
Unit Amenities
- Air Conditioning
- Dishwasher
- Disposal
- Microwave
- Washer/Dryer
- Washer/Dryer Hookup
- Heating
- Kitchen
- Refrigerator
- Range
Site Amenities
- Controlled Access
- Fenced Lot
- Public Transportation
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+2 | 8 | - | 890 - 925 |
1 1
Moderately walkable
70/100
Moderately drivable
60/100
Strong public transit
80/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 5031-03-004 | Improvements Assessment | $37,460 |
| Land Assessment | $37,460 | Total Assessment | $161,310 |
Property Taxes
Parcel Number
5031-03-004
Land Assessment
$37,460
Improvements Assessment
$37,460
Total Assessment
$161,310
Contacts
-
Luke Salazar -
Jim Knowlton -
Chris Knowlton -
Jennifer King -
Pinnacle Real Estate Advisors
1 of 41
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
