Share This Listing

Message

939 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

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

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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
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
Walk Score®
Very Walkable (74)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Numbers
Multiple
  • 1569-08-1-01-018
  • 1569-08-1-01-019
Land Assessment
$21,760
Improvements Assessment
$136,360
Total Assessment
$158,120
  • Listing ID: 35366031

  • Date on Market: 4/3/2025

  • Last Updated:

  • Address: 63 S 22nd Ave, Brighton, CO 80601

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") }}