Log In/Sign Up
Your email has been sent.
Big Horn Apartments 3201 Riverside Dr 40 Unit Apartment Building $7,400,000 ($185,000/Unit) 6.35% Cap Rate Idaho Springs, CO 80452
INVESTMENT HIGHLIGHTS
- Well-maintained property with excellent unit mix
- Individual patios or balconies
- $75,000 Heat Exchanger (2025)
- Heated pool, sauna, and workout room on property
- Covered parking
- Tenants enjoy clear creek running on the South side of the property
EXECUTIVE SUMMARY
The Big Horn Apartments is a distinctive multifamily property located in the heart of Idaho Springs. With quick access to I-70, this property offers unbeatable connectivity to Denver, the Front Range, and Colorado’s top mountain destinations, making it an ideal location for long-term residents seeking mountain-town charm with regional accessibility.
Providing high-quality living, the property consists of studio, 1-bedroom/1- bath, and 2-bedroom/2-bath units. All units feature spacious bathrooms and offer private patios or balconies. Situated on nearly 2 acres with Clear Creek running on the South side of the building, the property includes a range of amenities such as a heated pool, sauna, recreation room, workout room, and inviting common areas. Ample parking is available with several covered spaces available for an extra charge.
Providing high-quality living, the property consists of studio, 1-bedroom/1- bath, and 2-bedroom/2-bath units. All units feature spacious bathrooms and offer private patios or balconies. Situated on nearly 2 acres with Clear Creek running on the South side of the building, the property includes a range of amenities such as a heated pool, sauna, recreation room, workout room, and inviting common areas. Ample parking is available with several covered spaces available for an extra charge.
DATA ROOM Click Here to Access
- Offering Memorandum
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
-
|
-
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$740,260
|
$20.89
|
| Taxes |
$18,569
|
$0.52
|
| Operating Expenses |
$251,837
|
$7.11
|
| Total Expenses |
$270,406
|
$7.63
|
| Net Operating Income |
$469,854
|
$13.26
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $740,260 |
| Annual Per SF | $20.89 |
| Taxes | |
|---|---|
| Annual | $18,569 |
| Annual Per SF | $0.52 |
| Operating Expenses | |
|---|---|
| Annual | $251,837 |
| Annual Per SF | $7.11 |
| Total Expenses | |
|---|---|
| Annual | $270,406 |
| Annual Per SF | $7.63 |
| Net Operating Income | |
|---|---|
| Annual | $469,854 |
| Annual Per SF | $13.26 |
PROPERTY FACTS
| Price | $7,400,000 | Building Class | C |
| Price Per Unit | $185,000 | Lot Size | 1.99 AC |
| Sale Type | Investment | Building Size | 35,438 SF |
| Cap Rate | 6.35% | Average Occupancy | 97% |
| No. Units | 40 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 1974 |
| Property Subtype | Apartment | Parking Ratio | 3.06/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | R-3 - R-3 | ||
| Price | $7,400,000 |
| Price Per Unit | $185,000 |
| Sale Type | Investment |
| Cap Rate | 6.35% |
| No. Units | 40 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 1.99 AC |
| Building Size | 35,438 SF |
| Average Occupancy | 97% |
| No. Stories | 3 |
| Year Built | 1974 |
| Parking Ratio | 3.06/1,000 SF |
| Zoning | R-3 - R-3 |
AMENITIES
UNIT AMENITIES
- Dishwasher
- Disposal
- Kitchen
- Refrigerator
- Oven
- Range
SITE AMENITIES
- Fitness Center
- Laundry Facilities
- Pool
- Sauna
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 4 | - | 400 |
| 1+1 | 18 | - | 551 |
| 2+2 | 18 | - | 845 - 909 |
1 1
PROPERTY TAXES
| Parcel Number | 1833-313-00-003 | Total Assessment | $248,910 |
| Land Assessment | $22,890 | Annual Taxes | $18,569 ($0.52/SF) |
| Improvements Assessment | $226,020 | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
1833-313-00-003
Land Assessment
$22,890
Improvements Assessment
$226,020
Total Assessment
$248,910
Annual Taxes
$18,569 ($0.52/SF)
Tax Year
2024
1 of 23
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Big Horn Apartments | 3201 Riverside Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.