S 22nd Flats Apartments 63 S 22nd Ave Immeuble residentiel 16 lots 2 602 800 € (162 675 €/Lot) Taux de capitalisation 6,43 % Brighton, CO 80601




Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Stabilized and mostly remodeled.
- Value add through remodel of 3 more units and parking lot.
RÉSUMÉ ANALYTIQUE
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 $285,960 in gross rental income and a net operating income (NOI) of $192,974, with additional upside through utility reimbursements and further operational efficiencies. A comprehensive capital improvement plan has been completed, with 13 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.
BILAN FINANCIER (RÉEL - 2024) |
ANNUEL | ANNUEL PAR m² |
---|---|---|
Revenu de location brut |
248 099 €
![]() |
182,81 €
![]() |
Autres revenus |
2 499 €
![]() |
1,84 €
![]() |
Perte due à la vacance |
-
![]() |
-
![]() |
Revenu brut effectif |
250 598 €
![]() |
184,65 €
![]() |
Taxes |
19 158 €
![]() |
14,12 €
![]() |
Frais d’exploitation |
64 015 €
![]() |
47,17 €
![]() |
Total des frais |
83 173 €
![]() |
61,29 €
![]() |
Résultat net d’exploitation |
167 424 €
![]() |
123,37 €
![]() |
INFORMATIONS SUR L’IMMEUBLE
Prix | 2 602 800 € |
Prix par lot | 162 675 € |
Type de vente | Investissement |
Taux de capitalisation | 6,43 % |
Nb de lots | 16 |
Type de bien | Immeuble residentiel |
Sous-type de bien | Appartement |
Style d’appartement | Avec jardin |
Classe d’immeuble | B |
Surface du lot | 0,36 ha |
Surface de l’immeuble | 1 357 m² |
Occupation moyenne | 100% |
Nb d’étages | 1 |
Année de construction | 1980 |
Ratio de stationnement | 0,23/1 000 m² |
Zonage | Multi Unit - Zoned through the county and city for Multi Family Less Than 10 Units per parcel. |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Climatisation
- Lave-vaisselle
- Micro-ondes
- Chauffage
- Ventilateurs de plafond
- Cuisine
- Réfrigérateur
- Four
- Cuisinière
- Moquette
- Salle à manger
- Salle de séjour
- Couvre-fenêtres
CARACTÉRISTIQUES DU SITE
- Accès 24 h/24
- Laverie
- CVC contrôlé par l’occupant
- Collecte d’ordures – Sur rue
- Local à vélos
LOT INFORMATIONS SUR LA COMBINAISON
DESCRIPTION | NB DE LOTS | MOY. LOYER/MOIS | m² |
---|---|---|---|
1+1 | 2 | - | 53 |
2+1 | 14 | - | 73 |
1 of 1
Walk Score®
Très praticable à pied (71)
TAXES FONCIÈRES
N° de parcelle | Évaluation totale | 258 292 € | |
Évaluation du terrain | 20 767 € | Impôts annuels | 19 158 € (14,12 €/m²) |
Évaluation des aménagements | 237 525 € | Année d’imposition | 2024 |