Log In/Sign Up
Your email has been sent.
The Elmira Apartments 2846 Federal Blvd 25 Unit Apartment Building $5,376,150 CAD ($215,046 CAD/Unit) 6.03% Cap Rate Denver, CO 80211
INVESTMENT HIGHLIGHTS
- Beautifully Renovated, Turn-Key Asset Including New: Electrical, Plumbing, HVAC, Kitchens, Bathrooms, Windows, Interior Hallways, Paint & Landscaping
- Excellent Neighborhood Demographics: $124,672 Average Household Income within a Two Mile Radius
- Walk Score: 92 - Short Distance Public Transportation, Parks, Shopping, Restaurants & Entertainment
- Superb Location in the Highlands Directly Across from Viking Park
- Rental Upside: Proforma Rents Already Being Achieved or Surpassed in 60% of the Units
- One Mile to Downtown Denver
EXECUTIVE SUMMARY
PRICE REDUCED! Renovated 25-Unit Apt Bldg in Highlands; Just $156k/Unit!
FINANCIAL SUMMARY (ACTUAL - 2025) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$461,108
|
$45.42
|
| Other Income |
$60,176
|
$5.93
|
| Vacancy Loss |
$26,065
|
$2.57
|
| Effective Gross Income |
$495,219
|
$48.78
|
| Taxes |
$38,575
|
$3.80
|
| Operating Expenses |
$132,205
|
$13.02
|
| Total Expenses |
$170,780
|
$16.82
|
| Net Operating Income |
$324,440
|
$31.96
|
FINANCIAL SUMMARY (ACTUAL - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $461,108 |
| Annual Per SF | $45.42 |
| Other Income (CAD) | |
|---|---|
| Annual | $60,176 |
| Annual Per SF | $5.93 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $26,065 |
| Annual Per SF | $2.57 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $495,219 |
| Annual Per SF | $48.78 |
| Taxes (CAD) | |
|---|---|
| Annual | $38,575 |
| Annual Per SF | $3.80 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $132,205 |
| Annual Per SF | $13.02 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $170,780 |
| Annual Per SF | $16.82 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $324,440 |
| Annual Per SF | $31.96 |
PROPERTY FACTS
| Price | $5,376,150 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $215,046 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.20 AC |
| Cap Rate | 6.03% | Building Size | 10,152 SF |
| No. Units | 25 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1924/2022 |
| Property Subtype | Apartment | ||
| Zoning | G-MU-5 | ||
| Price | $5,376,150 CAD |
| Price Per Unit | $215,046 CAD |
| Sale Type | Investment |
| Cap Rate | 6.03% |
| No. Units | 25 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.20 AC |
| Building Size | 10,152 SF |
| No. Stories | 2 |
| Year Built/Renovated | 1924/2022 |
| Zoning | G-MU-5 |
AMENITIES
UNIT AMENITIES
- Cable Ready
- Fireplace
- Heating
- Kitchen
- Refrigerator
- Tub/Shower
SITE AMENITIES
- 24 Hour Access
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 25 | $1,578 CAD | 350 |
1 1
Walk Score®
Walker's Paradise (92)
Bike Score®
Very Bikeable (80)
PROPERTY TAXES
| Parcel Number | 2294-20-001 | Total Assessment | $466,463 CAD (2024) |
| Land Assessment | $57,134 CAD (2024) | Annual Taxes | $38,575 CAD ($3.80 CAD/SF) |
| Improvements Assessment | $409,329 CAD (2024) | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
2294-20-001
Land Assessment
$57,134 CAD (2024)
Improvements Assessment
$409,329 CAD (2024)
Total Assessment
$466,463 CAD (2024)
Annual Taxes
$38,575 CAD ($3.80 CAD/SF)
Tax Year
2025
1 of 24
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
The Elmira Apartments | 2846 Federal Blvd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.