|
![]() |
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$403,800
![]() |
$16.96
![]() |
Other Income |
$27,419
![]() |
$1.15
![]() |
Vacancy Loss |
$21,561
![]() |
$0.91
![]() |
Effective Gross Income |
$409,658
![]() |
$17.21
![]() |
Taxes |
$23,288
![]() |
$0.98
![]() |
Operating Expenses |
$119,229
![]() |
$5.01
![]() |
Total Expenses |
$142,517
![]() |
$5.99
![]() |
Net Operating Income |
$267,141
![]() |
$11.22
![]() |
Gross Rental Income | |
---|---|
Annual | $403,800 |
Annual Per SF | $16.96 |
Other Income | |
---|---|
Annual | $27,419 |
Annual Per SF | $1.15 |
Vacancy Loss | |
---|---|
Annual | $21,561 |
Annual Per SF | $0.91 |
Effective Gross Income | |
---|---|
Annual | $409,658 |
Annual Per SF | $17.21 |
Taxes | |
---|---|
Annual | $23,288 |
Annual Per SF | $0.98 |
Operating Expenses | |
---|---|
Annual | $119,229 |
Annual Per SF | $5.01 |
Total Expenses | |
---|---|
Annual | $142,517 |
Annual Per SF | $5.99 |
Net Operating Income | |
---|---|
Annual | $267,141 |
Annual Per SF | $11.22 |
Price | $4,100,000 | Apartment Style | Low-Rise |
Price Per Unit | $205,000 | Building Class | C |
Sale Type | Investment | Lot Size | 0.71 AC |
Cap Rate | 6.52% | Building Size | 23,806 SF |
No. Units | 20 | No. Stories | 2 |
Property Type | Multifamily | Year Built | 1971 |
Property Subtype | Apartment | Parking Ratio | 1.34/1,000 SF |
Price | $4,100,000 |
Price Per Unit | $205,000 |
Sale Type | Investment |
Cap Rate | 6.52% |
No. Units | 20 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Low-Rise |
Building Class | C |
Lot Size | 0.71 AC |
Building Size | 23,806 SF |
No. Stories | 2 |
Year Built | 1971 |
Parking Ratio | 1.34/1,000 SF |
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
1+1 | 2 | $1,238 | 725 |
Parcel Number | 39-112-00-016 | Total Assessment | $240,409 (2024) |
Land Assessment | $41,442 (2024) | Annual Taxes | $23,288 ($0.98/SF) |
Improvements Assessment | $198,967 (2024) | Tax Year | 2025 |
Zoning Code | R-M, Arvada |
R-M, Arvada |