Log In/Sign Up
Your email has been sent.
928 S Harrison St - 928 S Harrison St. 2 Unit Apartment Building Offered at $1,230,000 at a 3.40% Cap Rate Denver, CO 80209



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
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
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 |
1 1
Moderately walkable
70/100
Very drivable
80/100
Limited public transit
30/100
Fairly bikeable
50/100
1 of 11
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
928 S Harrison St - 928 S Harrison St.
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
