Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
928 S Harrison St. 928 S Harrison St 2 Lot Offre d’immeuble d’habitation à 898 125 € à un taux de capitalisation de 4,78 % Denver, CO 80209
Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- 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
Résumé analytique
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: 4.78
Unit #1 2b/2ba + Den 1890 SF = $2,750
Unit #2 2b/2ba + Den 1890 SF = $2,750
Gross Income $66,000
Operating Expenses: $17,000
Insurance, Maintenance, Management, Property Tax, Grounds Care,
Projected cap with 3/2 Conversion: Over 5!
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: 4.78
Unit #1 2b/2ba + Den 1890 SF = $2,750
Unit #2 2b/2ba + Den 1890 SF = $2,750
Gross Income $66,000
Operating Expenses: $17,000
Insurance, Maintenance, Management, Property Tax, Grounds Care,
Projected cap with 3/2 Conversion: Over 5!
Unit #1 3b/2ba: $3,100/M
Unit #2 3b/2ba. $3,100/M
Gross Income $74,400
Operating Expenses: $17,000
Bilan financier (Réel - 2025) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
51 943 €
|
154,54 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
51 943 €
|
154,54 €
|
| Taxes |
4 394 €
|
13,07 €
|
| Frais d’exploitation |
14 941 €
|
44,45 €
|
| Total des frais |
19 336 €
|
57,53 €
|
| Résultat net d’exploitation |
32 607 €
|
97,01 €
|
Bilan financier (Réel - 2025)
| Revenu de location brut | |
|---|---|
| Annuel | 51 943 € |
| Annuel par m² | 154,54 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 51 943 € |
| Annuel par m² | 154,54 € |
| Taxes | |
|---|---|
| Annuel | 4 394 € |
| Annuel par m² | 13,07 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 14 941 € |
| Annuel par m² | 44,45 € |
| Total des frais | |
|---|---|
| Annuel | 19 336 € |
| Annuel par m² | 57,53 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 32 607 € |
| Annuel par m² | 97,01 € |
Informations sur l’immeuble
Caractéristiques
Caractéristiques du site
- Local à vélos
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+2 | 2 | 2 158 € | 168 |
1 1
Moyennement praticable à pied
70/100
Très bien adapté aux voitures
80/100
Transports en commun limités
30/100
Plutôt praticable en vélo
50/100
1 sur 10
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
928 S Harrison St. | 928 S Harrison St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.