Log In/Sign Up
Your email has been sent.
1428 S California Ave 12 Unit Apartment Building $2,801,345 CAD ($233,445 CAD/Unit) 5.90% Cap Rate Loveland, CO 80537
INVESTMENT HIGHLIGHTS
- 12 Garages?
- Common Area Laundry?
- 0.7 Mile Walk to King Soopers and Surrounding Restaurants
EXECUTIVE SUMMARY
May also be purchased with:
4912 S Iowa Ave - $1,500,000
715-719 16th St - $4,450,000
208 S Jefferson - $1,100,000
4912 S Iowa Ave - $1,500,000
715-719 16th St - $4,450,000
208 S Jefferson - $1,100,000
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$291,359
|
$41.18
|
| Other Income |
$17,929
|
$2.53
|
| Vacancy Loss |
$8,740
|
$1.24
|
| Effective Gross Income |
$300,548
|
$42.47
|
| Taxes |
$12,715
|
$1.80
|
| Operating Expenses |
$83,047
|
$11.74
|
| Total Expenses |
$95,762
|
$13.53
|
| Net Operating Income |
$204,786
|
$28.94
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $291,359 |
| Annual Per SF | $41.18 |
| Other Income (CAD) | |
|---|---|
| Annual | $17,929 |
| Annual Per SF | $2.53 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $8,740 |
| Annual Per SF | $1.24 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $300,548 |
| Annual Per SF | $42.47 |
| Taxes (CAD) | |
|---|---|
| Annual | $12,715 |
| Annual Per SF | $1.80 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $83,047 |
| Annual Per SF | $11.74 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $95,762 |
| Annual Per SF | $13.53 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $204,786 |
| Annual Per SF | $28.94 |
PROPERTY FACTS
| Price | $2,801,345 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $233,445 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.53 AC |
| Cap Rate | 5.90% | Building Size | 7,076 SF |
| No. Units | 12 | No. Stories | 1 |
| Property Type | Multifamily | Year Built/Renovated | 1978/2025 |
| Property Subtype | Apartment | Parking Ratio | 1.84/1,000 SF |
| Zoning | COMM | ||
| Price | $2,801,345 CAD |
| Price Per Unit | $233,445 CAD |
| Sale Type | Investment |
| Cap Rate | 5.90% |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.53 AC |
| Building Size | 7,076 SF |
| No. Stories | 1 |
| Year Built/Renovated | 1978/2025 |
| Parking Ratio | 1.84/1,000 SF |
| Zoning | COMM |
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+1 | 12 | $2,024 CAD | 536 |
1 1
PROPERTY TAXES
| Parcel Number | 95262-67-003 | Total Assessment | $159,265 CAD |
| Land Assessment | $27,717 CAD | Annual Taxes | $12,715 CAD ($1.80 CAD/SF) |
| Improvements Assessment | $131,548 CAD | Tax Year | 2025 Payable 2026 |
PROPERTY TAXES
Parcel Number
95262-67-003
Land Assessment
$27,717 CAD
Improvements Assessment
$131,548 CAD
Total Assessment
$159,265 CAD
Annual Taxes
$12,715 CAD ($1.80 CAD/SF)
Tax Year
2025 Payable 2026
1 of 5
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
1428 S California Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.