Log In/Sign Up
Your email has been sent.
S 22nd Flats Apartments 63 S 22nd Ave 16 Unit Apartment Building $2,970,000 ($185,625/Unit) 7.19% Cap Rate Brighton, CO 80601



INVESTMENT HIGHLIGHTS
- Stabilized and mostly remodeled.
- Value add through remodel of 3 more units and parking lot.
EXECUTIVE SUMMARY
Located just off Highway 7, 63 South 22nd Avenue, Buildings A & B offers a prime 16-unit multifamily investment with easy access to Denver, the metro suburbs, and Denver International Airport. This 14,608-square-foot garden-style complex consists of two 8-unit buildings with fourteen 2-bedroom, 1-bath units and two 1-bedroom, 1-bath units, totaling 30 bedrooms and 16 bathrooms. Dedicated off-street parking ensures convenience for tenants. Each unit has independent gas and electric meters, forced-air furnaces, and gas water heaters. The owner currently pays water, sewer, and trash, while tenants cover gas and electricity. The property generates $300,180 in gross rental income and a net operating income (NOI) of $213,615, with additional upside through utility reimbursements and further operational efficiencies. A comprehensive capital improvement plan has been completed, with 14 of 16 units fully renovated in the last two years. Recent upgrades include new roofs, fresh exterior paint, newer furnaces, hot water heaters, and rooftop A/C units for second-floor units. Newer (less than two years old) coin-operated laundry machines in each building help offset expenses. Further value-add opportunities remain, including resurfacing the parking lot, modernizing common areas, completing the final two unit renovations, and implementing a RUBS program to recapture owner-paid utilities. Located in a high-growth submarket, the property is within three miles of major retail, recreation, and employment hubs, including Barr Lake State Park, Prairie Center Shopping Center, Platte Valley Medical Center, and multiple schools. With turnkey operational stability, strong tenant demand, and additional value-add potential, this is a rare investment opportunity in Brighton's expanding multifamily market. Contact us today for the full Offering Memorandum (OM) and financial details.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$300,180
|
$20.55
|
| Other Income |
$3,558
|
$0.24
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$303,738
|
$20.79
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$90,123
|
$6.17
|
| Net Operating Income |
$213,615
|
$14.62
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $300,180 |
| Annual Per SF | $20.55 |
| Other Income | |
|---|---|
| Annual | $3,558 |
| Annual Per SF | $0.24 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $303,738 |
| Annual Per SF | $20.79 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $90,123 |
| Annual Per SF | $6.17 |
| Net Operating Income | |
|---|---|
| Annual | $213,615 |
| Annual Per SF | $14.62 |
PROPERTY FACTS
| Price | $2,970,000 | Building Class | B |
| Price Per Unit | $185,625 | Lot Size | 0.89 AC |
| Sale Type | Investment | Building Size | 14,608 SF |
| Cap Rate | 7.19% | Average Occupancy | 100% |
| No. Units | 16 | No. Stories | 1 |
| Property Type | Multifamily | Year Built | 1980 |
| Property Subtype | Apartment | Parking Ratio | 2.46/1,000 SF |
| Apartment Style | Garden | ||
| Zoning | Multi Unit - Zoned through the county and city for Multi Family Less Than 10 Units per parcel. | ||
| Price | $2,970,000 |
| Price Per Unit | $185,625 |
| Sale Type | Investment |
| Cap Rate | 7.19% |
| No. Units | 16 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | B |
| Lot Size | 0.89 AC |
| Building Size | 14,608 SF |
| Average Occupancy | 100% |
| No. Stories | 1 |
| Year Built | 1980 |
| Parking Ratio | 2.46/1,000 SF |
| Zoning | Multi Unit - Zoned through the county and city for Multi Family Less Than 10 Units per parcel. |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Dishwasher
- Microwave
- Heating
- Ceiling Fans
- Kitchen
- Refrigerator
- Oven
- Range
- Carpet
- Dining Room
- Family Room
- Window Coverings
SITE AMENITIES
- 24 Hour Access
- Laundry Facilities
- Tenant Controlled HVAC
- Trash Pickup - Curbside
- Bicycle Storage
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 2 | - | 575 |
| 2+1 | 14 | - | 784 |
1 1
Walk Score®
Very Walkable (74)
PROPERTY TAXES
| Parcel Numbers | Improvements Assessment | $136,360 | |
| Land Assessment | $21,760 | Total Assessment | $158,120 |
PROPERTY TAXES
Parcel Numbers
Land Assessment
$21,760
Improvements Assessment
$136,360
Total Assessment
$158,120
1 of 25
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
S 22nd Flats Apartments | 63 S 22nd 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.
