Log In/Sign Up
Your email has been sent.
Sunland Villas 5720 W Warren Ave 9 Unit Apartment Building $2,448,558 CAD ($272,062 CAD/Unit) 6.33% Cap Rate Denver, CO 80227
Investment Highlights
- Priced Below Replacement Cost: $186/SF
- Well Maintained Asset with Recent Capital Improvements Including: Newer Windows & Hot Water Heaters, Retaining Walls & Updated Parking Lot
- Townhome Units Include Private Fenced Back Yards
- Excellent Unit Mix: (1) 1Bd/1Ba; (2) 2Bd/1Ba; (5) 2Bd/1.5Ba Townhomes; (1) 3Bd/1.5Ba Units
- On-Site Coin-Op Laundry Room & Individual Storage Closets
- 2-Car Attached Garage for 3Bd/1.5Ba Unit
Executive Summary
PRICE REDUCED! 9-unit multifamily property in Denver with a mix of townhomes and apartments. The asset is well maintained and located in a quiet, primarily residential area.
Data Room Click Here to Access
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$215,555
|
$24.22
|
| Other Income |
$4,897
|
$0.55
|
| Vacancy Loss |
$11,023
|
$1.24
|
| Effective Gross Income |
$209,429
|
$23.53
|
| Taxes |
$14,047
|
$1.58
|
| Operating Expenses |
$40,320
|
$4.53
|
| Total Expenses |
$54,366
|
$6.11
|
| Net Operating Income |
$155,063
|
$17.42
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $215,555 |
| Annual Per SF | $24.22 |
| Other Income (CAD) | |
|---|---|
| Annual | $4,897 |
| Annual Per SF | $0.55 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $11,023 |
| Annual Per SF | $1.24 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $209,429 |
| Annual Per SF | $23.53 |
| Taxes (CAD) | |
|---|---|
| Annual | $14,047 |
| Annual Per SF | $1.58 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $40,320 |
| Annual Per SF | $4.53 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $54,366 |
| Annual Per SF | $6.11 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $155,063 |
| Annual Per SF | $17.42 |
Property Facts
| Price | $2,448,558 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $272,062 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.42 AC |
| Cap Rate | 6.33% | Building Size | 9,650 SF |
| No. Units | 9 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1974 |
| Property Subtype | Apartment | Parking Ratio | 1.45/1,000 SF |
| Zoning | R2A | ||
| Price | $2,448,558 CAD |
| Price Per Unit | $272,062 CAD |
| Sale Type | Investment |
| Cap Rate | 6.33% |
| No. Units | 9 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.42 AC |
| Building Size | 9,650 SF |
| No. Stories | 2 |
| Year Built | 1974 |
| Parking Ratio | 1.45/1,000 SF |
| Zoning | R2A |
Amenities
Unit Amenities
- Air Conditioning
- Dishwasher
- Heating
- Ceiling Fans
- Kitchen
- Refrigerator
- Range
Site Amenities
- Laundry Facilities
- Tenant Controlled HVAC
- Trash Pickup - Curbside
- Vintage Building
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 1 | $1,428 CAD | - |
| 2+1 | 2 | $1,901 CAD | - |
| 2+1.5 | 5 | $1,989 CAD | - |
| 3+1.5 | 1 | $2,721 CAD | - |
1 1
Property Taxes
| Parcel Number | 4251-08-020 | Total Assessment | $203,667 CAD |
| Land Assessment | $24,631 CAD | Annual Taxes | $14,047 CAD ($1.46 CAD/SF) |
| Improvements Assessment | $24,631 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
4251-08-020
Land Assessment
$24,631 CAD
Improvements Assessment
$24,631 CAD
Total Assessment
$203,667 CAD
Annual Taxes
$14,047 CAD ($1.46 CAD/SF)
Tax Year
2025
Contacts
-
Connor Knutson -
Will Sjogren -
Josh Newell -
Annie Joseph -
Pinnacle Real Estate Advisors
1 of 34
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Sunland Villas | 5720 W Warren 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.