Log In/Sign Up
Your email has been sent.
The Adam Apartments 1329 Grant St 34 Unit Apartment Building $4,911,034 CAD ($144,442 CAD/Unit) 6.30% Cap Rate Denver, CO 80203



INVESTMENT HIGHLIGHTS
- Beautifully maintained vintage property in heart of Capitol Hill
- Excellent value-add potential through targeted renovations
- Prime location less than one block from the Colorado State Capitol
- Original hardwood floors and wood trim in most units
- Newer vinyl windows and renovated common areas
EXECUTIVE SUMMARY
The Adams at Grant presents a rare opportunity to acquire a classic, well-maintained vintage apartment building in the heart of Denver’s Capitol Hill neighborhood. Less than a block away from the Colorado State Capitol and walking distance to some of the city’s best dining, nightlife and cultural attractions.
Each of the 34 studio apartments offer a blend of historic charm and practical features that appeal to today’s renters. Residents enjoy original hardwood and tile flooring, spacious walk-in closets, abundant natural light, and the timeless architectural details that define pre-war construction. Recent capital improvements include newer vinyl windows, renovated common hallways, and an on-site laundry facility for resident convenience.
With its irreplaceable location, enduring architectural appeal, and stable tenant demand driven by the surrounding employment base, The Adams at Grant is well-positioned for continued rent growth. A value-add investor has the opportunity to unlock significant upside through targeted in-unit renovations, further enhancing revenue while preserving the building’s historic character.
Each of the 34 studio apartments offer a blend of historic charm and practical features that appeal to today’s renters. Residents enjoy original hardwood and tile flooring, spacious walk-in closets, abundant natural light, and the timeless architectural details that define pre-war construction. Recent capital improvements include newer vinyl windows, renovated common hallways, and an on-site laundry facility for resident convenience.
With its irreplaceable location, enduring architectural appeal, and stable tenant demand driven by the surrounding employment base, The Adams at Grant is well-positioned for continued rent growth. A value-add investor has the opportunity to unlock significant upside through targeted in-unit renovations, further enhancing revenue while preserving the building’s historic character.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$583,182
|
$44.70
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$69,515
|
$5.33
|
| Effective Gross Income |
$513,667
|
$39.37
|
| Taxes |
$39,165
|
$3.00
|
| Operating Expenses |
$164,968
|
$12.65
|
| Total Expenses |
$204,133
|
$15.65
|
| Net Operating Income |
$309,534
|
$23.73
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $583,182 |
| Annual Per SF | $44.70 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $69,515 |
| Annual Per SF | $5.33 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $513,667 |
| Annual Per SF | $39.37 |
| Taxes (CAD) | |
|---|---|
| Annual | $39,165 |
| Annual Per SF | $3.00 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $164,968 |
| Annual Per SF | $12.65 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $204,133 |
| Annual Per SF | $15.65 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $309,534 |
| Annual Per SF | $23.73 |
PROPERTY FACTS
| Price | $4,911,034 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $144,442 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.14 AC |
| Cap Rate | 6.30% | Building Size | 13,046 SF |
| No. Units | 34 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1924 |
| Property Subtype | Apartment | ||
| Zoning | C-MX-8 - 8-Story, Mixed-Use Zoning | ||
| Price | $4,911,034 CAD |
| Price Per Unit | $144,442 CAD |
| Sale Type | Investment |
| Cap Rate | 6.30% |
| No. Units | 34 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.14 AC |
| Building Size | 13,046 SF |
| No. Stories | 2 |
| Year Built | 1924 |
| Zoning | C-MX-8 - 8-Story, Mixed-Use Zoning |
AMENITIES
UNIT AMENITIES
- Heating
- Kitchen
- Refrigerator
- Oven
- Range
SITE AMENITIES
- Laundry Facilities
- Tenant Controlled HVAC
- Trash Pickup - Curbside
- Walk-Up
- Smoke Detector
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 34 | $1,453 CAD | 300 |
1 1
Walk Score®
Walker's Paradise (96)
Transit Score®
Excellent Transit (76)
Bike Score®
Biker's Paradise (97)
PROPERTY TAXES
| Parcel Number | 5033-18-021 | Total Assessment | $501,231 CAD |
| Land Assessment | $112,277 CAD | Annual Taxes | $39,165 CAD ($3.00 CAD/SF) |
| Improvements Assessment | $388,953 CAD | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
5033-18-021
Land Assessment
$112,277 CAD
Improvements Assessment
$388,953 CAD
Total Assessment
$501,231 CAD
Annual Taxes
$39,165 CAD ($3.00 CAD/SF)
Tax Year
2024
1 of 15
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
The Adam Apartments | 1329 Grant 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.
