Share This Listing

Message

940 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

Investment Highlights

  • Rarely for sale Strong location between Cherry Creek, Bonnie Brae, and Washington Park, supporting excellent tenant demand and long-term appreciation.
  • Seller has already engaged a contractor who has assessed the property and provided a quote to convert the den in each unit into a third bedroom, resul

Executive Summary

Excellent Belcaro duplex investment opportunity with built-in value-add potential.
Each unit currently offers 2 bedrooms, 2 bathrooms, a large den, and in-unit laundry, plus a 3-car carport.
Seller has already engaged a contractor who has assessed the property and provided a quote to convert the den in each unit into a third bedroom, resulting in two 3-bed/2-bath units.
The improvement would significantly increase rent potential and improve the overall cap rate.
Seller is offering a credit toward the bedroom conversion, and the contractor is available to complete the work post-closing with an acceptable offer.
Strong location between Cherry Creek, Bonnie Brae, and Washington Park, supporting excellent tenant demand and long-term appreciation.
Cap Rate: 3.4
Unit #1 2b/2ba + Den 1890 SF = $2,750
Unit #2 2b/2ba + Den 1890 SF = $2,175
Gross Income $59,100
Operating Expenses: $17,000
Insurance, Maintenance, Management, Property Tax Grounds Care,
Projected cap with 3/2 Conversion: 4.6
Unit #1 3b/2ba: $3,100/M
Unit #2 3b/2ba. $3,100/M
Gross Income $74,400
Operating Expenses: $17,000

Financial Summary (Actual - 2025)

Annual Annual Per SF
Gross Rental Income $59,100 $16.33
Other Income - -
Vacancy Loss - -
Effective Gross Income $59,100 $16.33
Taxes $5,000 $1.38
Operating Expenses $17,000 $4.70
Total Expenses $22,000 $6.08
Net Operating Income $37,100 $10.25

Financial Summary (Actual - 2025)

Gross Rental Income
Annual $59,100
Annual Per SF $16.33
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $59,100
Annual Per SF $16.33
Taxes
Annual $5,000
Annual Per SF $1.38
Operating Expenses
Annual $17,000
Annual Per SF $4.70
Total Expenses
Annual $22,000
Annual Per SF $6.08
Net Operating Income
Annual $37,100
Annual Per SF $10.25

Property Facts

Price $1,230,000
Price Per Unit $615,000
Sale Type Investment
Cap Rate 3.40%
Sale Condition 1031 Exchange
Gross Rent Multiplier 20.8
No. Units 2
Property Type
Multifamily
  • Multifamily Apartments
Building Size 3,618 SF
Average Occupancy 100%
No. Stories 2
Year Built 1954

Amenities

Site Amenities

  • Bicycle Storage

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
2+2 1 $2,750 1,809
2+2 1 $2,175 1,809
Moderately walkable
70/100
Very drivable
80/100
Limited public transit
30/100
Fairly bikeable
50/100
  • Listing ID: 39935343

  • Date on Market: 3/27/2026

  • Last Updated:

  • Address: 928 S Harrison St, Denver, CO 80209

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") }}