Your First Name*

Please enter your first name

Your Last Name*

Please enter your last name

Your Email*

Please enter a valid email address

Email*

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

Send me a copy

935 characters remaining

We will automatically send your friend a one-time email inviting them to visit this listing. LoopNet stores this information for the sole purpose of sending this one-time email and tracking the success of the referral program. (Terms of Use)

thank you

Your email has been sent!

Aspen Leaf Apartments 6092 Wadsworth Blvd 24 Unit Apartment Building $5,040,000 ($210,000/Unit) 6.71% Cap Rate Arvada, CO 80003

.mosaic-column{display:inline-block!important;height:100%!important;width:auto!important}.mosaic-tile i{display:none!important}.mosaic-tile img{height:100%!important;width:auto!important}

INVESTMENT HIGHLIGHTS

Can be Purchased with Adjacent Parcels at 6087 Olde Wadsworth Blvd, Arvada (20 Units) and/or 7750 W 61st Ave, Arvada (16 Units)
Recent Capital Improvements Include: Newer Roof, Windows, Exterior Stairs and Many Interior Updates
Just 4.19% Historical Vacancy!

All 2Bd/1Ba Units
Washer/Dryer Hookups in 50% of Units
Proforma Rents Already Being Achieved

EXECUTIVE SUMMARY

JUST LISTED! 24 Units in Arvada, CO; Part of 60 Unit Portfolio

Aspen Leaf - OM (EMAIL)

FINANCIAL SUMMARY (PRO FORMA - 2025)	ANNUAL	ANNUAL PER SF
Gross Rental Income	$489,600	$25.20
Other Income	$39,287	$2.02
Vacancy Loss	$26,444	$1.36
Effective Gross Income	$502,443	$25.87
Taxes	$28,017	$1.44
Operating Expenses	$136,045	$7.00
Total Expenses	$164,062	$8.45
Net Operating Income	$338,381	$17.42

FINANCIAL SUMMARY (PRO FORMA - 2025)

Gross Rental Income
Annual	$489,600
Annual Per SF	$25.20

Other Income
Annual	$39,287
Annual Per SF	$2.02

Vacancy Loss
Annual	$26,444
Annual Per SF	$1.36

Effective Gross Income
Annual	$502,443
Annual Per SF	$25.87

Taxes
Annual	$28,017
Annual Per SF	$1.44

Operating Expenses
Annual	$136,045
Annual Per SF	$7.00

Total Expenses
Annual	$164,062
Annual Per SF	$8.45

Net Operating Income
Annual	$338,381
Annual Per SF	$17.42

PROPERTY FACTS

Price	$5,040,000	Building Class	C
Price Per Unit	$210,000	Lot Size	0.82 AC
Sale Type	Investment	Building Size	19,425 SF
Cap Rate	6.71%	Average Occupancy	96%
No. Units	24	No. Stories	2
Property Type	Multifamily	Year Built	1971
Property Subtype	Apartment	Parking Ratio	1.8/1,000 SF
Apartment Style	Low-Rise

Price	$5,040,000
Price Per Unit	$210,000
Sale Type	Investment
Cap Rate	6.71%
No. Units	24
Property Type	Multifamily
Property Subtype	Apartment
Apartment Style	Low-Rise
Building Class	C
Lot Size	0.82 AC
Building Size	19,425 SF
Average Occupancy	96%
No. Stories	2
Year Built	1971
Parking Ratio	1.8/1,000 SF

UNIT AMENITIES

Air Conditioning
Balcony

Heating

Kitchen

Handrails

UNIT MIX INFORMATION

DESCRIPTION	NO. UNITS	AVG. RENT/MO	SF
2+1	24	$1,664	800 - 810

1 of 1

Walk Score®

Very Walkable (78)

What is a Walk Score®, Transit Score® & Bike Score®?

Walk Score® measures the walkability of any address.

Transit Score® measures access to public transit.

Bike Score® measures bikeability of a location.

What is a Walk Score®

, Transit Score® & Bike Score?

Walk Score® measures the walkability

of any address. Transit Score®

measures access to public transit. Bike Score®

measures bikeability of a location.®

Learn How It Works Detailed Scores

PROPERTY TAXES

Parcel Number	39-111-00-045	Total Assessment	$289,228 (2024)
Land Assessment	$47,863 (2024)	Annual Taxes	$28,017 ($1.44/SF)
Improvements Assessment	$241,365 (2024)	Tax Year	2025