Log In/Sign Up
Your email has been sent.
The Queens/Las Reinas 2101 N Queens Ave 24 Unit Apartment Building $2,900,000 ($120,833/Unit) 6.61% Cap Rate Pueblo, CO 81001
Investment Highlights
- Spacious 2 bedroom apartments with private entry, back deck or patio, large kitchens, big windows and large closets. Large off-street parking spaces.
Executive Summary
6 separately parceled 4 plex buildings sharing common driveways on a corner lot, built in 1987 by a woman contractor showcasing large kitchens, large closets, spacious interiors and private balconies and patios. Excellent tenant base, in a great northeast Pueblo location close to I-25 and Pueblo airport. Tenant's rent includes heat, water/sewer, and household trash services. Tenants have separate electric meters/service. Every building has a hot water boiler providing heat and hot water on a house electric meter. New roofs October 2024. Zero landscaping. Possible Owner Carry short term for qualified buyer.
Financial Summary (Pro Forma - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$369,468
|
$13.58
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$36,946
|
$1.36
|
| Effective Gross Income |
$332,522
|
$12.22
|
| Taxes |
$13,549
|
$0.50
|
| Operating Expenses |
$57,737
|
$2.12
|
| Total Expenses |
$71,286
|
$2.62
|
| Net Operating Income |
$261,236
|
$9.60
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $369,468 |
| Annual Per SF | $13.58 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $36,946 |
| Annual Per SF | $1.36 |
| Effective Gross Income | |
|---|---|
| Annual | $332,522 |
| Annual Per SF | $12.22 |
| Taxes | |
|---|---|
| Annual | $13,549 |
| Annual Per SF | $0.50 |
| Operating Expenses | |
|---|---|
| Annual | $57,737 |
| Annual Per SF | $2.12 |
| Total Expenses | |
|---|---|
| Annual | $71,286 |
| Annual Per SF | $2.62 |
| Net Operating Income | |
|---|---|
| Annual | $261,236 |
| Annual Per SF | $9.60 |
Property Facts
| Price | $2,900,000 | Property Subtype | Apartment |
| Price Per Unit | $120,833 | Apartment Style | Garden |
| Sale Type | Investment | Building Class | C |
| Cap Rate | 6.61% | Lot Size | 1.28 AC |
| Sale Condition | 1031 Exchange | Building Size | 27,214 SF |
| Gross Rent Multiplier | 8.63 | No. Stories | 2 |
| No. Units | 24 | Year Built | 1987 |
| Property Type | Multifamily | ||
| Zoning | R-4 - R-4 Multi family 4 residences. | ||
| Price | $2,900,000 |
| Price Per Unit | $120,833 |
| Sale Type | Investment |
| Cap Rate | 6.61% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 8.63 |
| No. Units | 24 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 1.28 AC |
| Building Size | 27,214 SF |
| No. Stories | 2 |
| Year Built | 1987 |
| Zoning | R-4 - R-4 Multi family 4 residences. |
Amenities
Unit Amenities
- Air Conditioning
- Balcony
- Dishwasher
- Washer/Dryer
- Eat-in Kitchen
Site Amenities
- Fenced Lot
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 24 | $1,170 | 850 - 900 |
Property Taxes
| Parcel Numbers | Total Assessment | $138,420 (2024) | |
| Land Assessment | $0 (2024) | Annual Taxes | $13,549 ($0.50/SF) |
| Improvements Assessment | $0 (2024) | Tax Year | 2025 Payable 2025 |
Property Taxes
Parcel Numbers
Land Assessment
$0 (2024)
Improvements Assessment
$0 (2024)
Total Assessment
$138,420 (2024)
Annual Taxes
$13,549 ($0.50/SF)
Tax Year
2025 Payable 2025
1 of 29
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
Carlsson Real Estate Inc
The Queens/Las Reinas | 2101 N Queens Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.