Log In/Sign Up
Your email has been sent.
935 Hathaway Dr 4 Unit Apartment Building $675,000 ($168,750/Unit) 8.40% Cap Rate Colorado Springs, CO 80915
EXECUTIVE SUMMARY
A 4-plex with 2 bedroom +1 bath. All units with quiet & paying tenants. Current rent $5445 a month. Units have open layouts with back balcony & front deck, large kitchen and radiant heating.
Each unit has a fireplace, washer, dryer, water heater, dish washer in each unit. Beautiful pikes peak views. Older building from the 80s, old flooring, old counters etc, but everything is functioning. New roof from 2021. Overall a low maintenance and profitable investment any owner can handle themselves.
Annual expenses:
Property tax: $2385
Insurance: $509
Repairs: $2055
Each unit has a fireplace, washer, dryer, water heater, dish washer in each unit. Beautiful pikes peak views. Older building from the 80s, old flooring, old counters etc, but everything is functioning. New roof from 2021. Overall a low maintenance and profitable investment any owner can handle themselves.
Annual expenses:
Property tax: $2385
Insurance: $509
Repairs: $2055
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$66,000
|
$23.64
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$66,000
|
$23.64
|
| Taxes |
$2,385
|
$0.85
|
| Operating Expenses |
$2,055
|
$0.74
|
| Total Expenses |
$4,440
|
$1.59
|
| Net Operating Income |
$61,560
|
$22.05
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $66,000 |
| Annual Per SF | $23.64 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $66,000 |
| Annual Per SF | $23.64 |
| Taxes | |
|---|---|
| Annual | $2,385 |
| Annual Per SF | $0.85 |
| Operating Expenses | |
|---|---|
| Annual | $2,055 |
| Annual Per SF | $0.74 |
| Total Expenses | |
|---|---|
| Annual | $4,440 |
| Annual Per SF | $1.59 |
| Net Operating Income | |
|---|---|
| Annual | $61,560 |
| Annual Per SF | $22.05 |
PROPERTY FACTS
| Price | $675,000 | Building Class | C |
| Price Per Unit | $168,750 | Lot Size | 0.18 AC |
| Sale Type | Investment | Building Size | 3,000 SF |
| Cap Rate | 8.40% | Average Occupancy | 100% |
| Sale Condition | 1031 Exchange | No. Stories | 2 |
| No. Units | 4 | Year Built/Renovated | 1984/2000 |
| Property Type | Multifamily | Parking Ratio | 2.67/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Garden | ||
| Zoning | RM-30 CAD- - residential | ||
| Price | $675,000 |
| Price Per Unit | $168,750 |
| Sale Type | Investment |
| Cap Rate | 8.40% |
| Sale Condition | 1031 Exchange |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.18 AC |
| Building Size | 3,000 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1984/2000 |
| Parking Ratio | 2.67/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | RM-30 CAD- - residential |
AMENITIES
UNIT AMENITIES
- Balcony
- Dishwasher
- Disposal
- Fireplace
- Washer/Dryer
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 2+1 | 4 | - | 750 |
1 1
PROPERTY TAXES
| Parcel Number | 54074-07-029 | Total Assessment | $47,780 (2025) |
| Land Assessment | $0 (2025) | Annual Taxes | $2,385 ($0.80/SF) |
| Improvements Assessment | $0 (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
54074-07-029
Land Assessment
$0 (2025)
Improvements Assessment
$0 (2025)
Total Assessment
$47,780 (2025)
Annual Taxes
$2,385 ($0.80/SF)
Tax Year
2024
1 of 22
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
Ksouth Automotive Inc
935 Hathaway Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.