Share This Listing

Message

949 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Investment Highlights

  • Side-by-side layout
  • Separately metered for gas & electricity
  • Shared laundry facility
  • Each unit has its own front and back entrance
  • Ample storage for tenants
  • New electric panels installed in each unit

Executive Summary

Baker 6 is a turn-key 6-unit apartment building located in the heart of Denver’s vibrant Baker neighborhood. This 6-unit apartment building, situated on a 6,250 SF lot, features a total of 2,728 SF and was originally constructed in 1954. Building is composed of 6 - 1Bd/1Ba units thoughtfully designed in a side-by-side layout, offering individual front and rear entrances and identical layouts.
The property has been extensively renovated in recent years with modern interior finishes, including quartz countertops, stainless steel appliances, updated flooring, and contemporary cabinetry. Each unit is equipped with a wall-mounted gas furnace, and the property is separately metered for both gas and electricity. Additionally, each unit features new electric panels.
Tenants enjoy access to a shared laundry facility, generous storage spaces, and direct access to the adjacent Dailey Park. With U-RH-2.5 zoning, the property offers long-term flexibility for investors. Located just blocks from the bustling South Broadway retail corridor and minutes from Downtown Denver, Baker 6 combines strong in-place income with significant location upside.
This is a well-maintained, professionally upgraded asset offering immediate cash flow in one of Denver’s most enduring and sought-after rental submarkets.

Financial Summary (Pro Forma - 2026)

Annual Annual Per SF
Gross Rental Income $99,000 $31.16
Other Income $8,184 $2.58
Vacancy Loss $4,950 $1.56
Effective Gross Income $102,234 $32.18
Taxes $7,752 $2.44
Operating Expenses $30,987 $9.75
Total Expenses $38,739 $12.19
Net Operating Income $63,495 $19.99

Financial Summary (Pro Forma - 2026)

Gross Rental Income
Annual $99,000
Annual Per SF $31.16
Other Income
Annual $8,184
Annual Per SF $2.58
Vacancy Loss
Annual $4,950
Annual Per SF $1.56
Effective Gross Income
Annual $102,234
Annual Per SF $32.18
Taxes
Annual $7,752
Annual Per SF $2.44
Operating Expenses
Annual $30,987
Annual Per SF $9.75
Total Expenses
Annual $38,739
Annual Per SF $12.19
Net Operating Income
Annual $63,495
Annual Per SF $19.99

Property Facts

Price $1,050,000
Price Per Unit $175,000
Sale Type Investment
Cap Rate 6.12%
No. Units 6
Property Type Multifamily
Property Subtype Apartment
Building Class C
Lot Size 0.14 AC
Building Size 3,177 SF
Average Occupancy 100%
No. Stories 1
Year Built/Renovated 1954/2021
Parking Ratio 0.63/1,000 SF
Zoning U-RH-2.5

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 6 $1,350 475
Moderately walkable
70/100
Very drivable
80/100
Good public transit
60/100
Moderately bikeable
70/100

Property Taxes

Property Taxes

Parcel Number
5103-17-066
Land Assessment
$31,440 (2025)
Improvements Assessment
$31,440 (2025)
Total Assessment
$80,660 (2025)
Annual Taxes
$7,752 ($2.44/SF)
Tax Year
2026
  • Listing ID: 37638292

  • Date on Market: 9/11/2025

  • Last Updated:

  • Address: 204 W Ellsworth Ave, Denver, CO 80223

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}