Log In/Sign Up
Your email has been sent.
Sunland Villas 5720 W Warren Ave 9 Unit Apartment Building $1,925,000 ($213,889/Unit) 5.36% Cap Rate Denver, CO 80227
Investment Highlights
- Excellent Unit Mix: (1) 1Bd/1Ba; (2) 2Bd/1Ba; (5) 2Bd/1.5Ba Townhomes; (1) 3Bd/1.5Ba Units
- On-Site Coin-Op Laundry Room & Individual Storage Closets
- 2-Car Attached Garage for 3Bd/1.5Ba Unit
- Well Maintained Asset with Recent Capital Improvements Including: Newer Windows & Hot Water Heaters, Retaining Walls & Updated Parking Lot
- Townhome Units Include Private Fenced Back Yards
- Located in Predominantly Residential Neighborhood
Executive Summary
JUST LISTED! 9-unit multifamily property in Denver with a mix of townhomes and apartments. The asset is well maintained and located in a quiet, primarily residential area.
Data Room Click Here to Access
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$158,460
|
$17.80
|
| Other Income |
$3,600
|
$0.40
|
| Vacancy Loss |
$8,103
|
$0.91
|
| Effective Gross Income |
$153,957
|
$17.30
|
| Taxes |
$10,326
|
$1.16
|
| Operating Expenses |
$40,417
|
$4.54
|
| Total Expenses |
$50,743
|
$5.70
|
| Net Operating Income |
$103,214
|
$11.60
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $158,460 |
| Annual Per SF | $17.80 |
| Other Income | |
|---|---|
| Annual | $3,600 |
| Annual Per SF | $0.40 |
| Vacancy Loss | |
|---|---|
| Annual | $8,103 |
| Annual Per SF | $0.91 |
| Effective Gross Income | |
|---|---|
| Annual | $153,957 |
| Annual Per SF | $17.30 |
| Taxes | |
|---|---|
| Annual | $10,326 |
| Annual Per SF | $1.16 |
| Operating Expenses | |
|---|---|
| Annual | $40,417 |
| Annual Per SF | $4.54 |
| Total Expenses | |
|---|---|
| Annual | $50,743 |
| Annual Per SF | $5.70 |
| Net Operating Income | |
|---|---|
| Annual | $103,214 |
| Annual Per SF | $11.60 |
Property Facts
| Price | $1,925,000 | Apartment Style | Low-Rise |
| Price Per Unit | $213,889 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.42 AC |
| Cap Rate | 5.36% | Building Size | 9,650 SF |
| No. Units | 9 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1974 |
| Property Subtype | Apartment | Parking Ratio | 1.45/1,000 SF |
| Zoning | R2A | ||
| Price | $1,925,000 |
| Price Per Unit | $213,889 |
| Sale Type | Investment |
| Cap Rate | 5.36% |
| No. Units | 9 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.42 AC |
| Building Size | 9,650 SF |
| No. Stories | 2 |
| Year Built | 1974 |
| Parking Ratio | 1.45/1,000 SF |
| Zoning | R2A |
Amenities
Unit Amenities
- Air Conditioning
- Dishwasher
- Heating
- Ceiling Fans
- Kitchen
- Refrigerator
- Range
Site Amenities
- Laundry Facilities
- Tenant Controlled HVAC
- Trash Pickup - Curbside
- Vintage Building
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 1 | $1,050 | - |
| 2+1 | 2 | $1,398 | - |
| 2+1.5 | 5 | $1,463 | - |
| 3+1.5 | 1 | $2,000 | - |
1 1
Property Taxes
| Parcel Number | 4251-08-020 | Total Assessment | $130,370 (2024) |
| Land Assessment | $13,430 (2024) | Annual Taxes | $10,326 ($1.07/SF) |
| Improvements Assessment | $116,940 (2024) | Tax Year | 2025 |
Property Taxes
Parcel Number
4251-08-020
Land Assessment
$13,430 (2024)
Improvements Assessment
$116,940 (2024)
Total Assessment
$130,370 (2024)
Annual Taxes
$10,326 ($1.07/SF)
Tax Year
2025
Contacts
-
Connor Knutson -
Will Sjogren -
Josh Newell -
Annie Joseph -
Pinnacle Real Estate Advisors
1 of 34
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Sunland Villas | 5720 W Warren 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.