thank you

Your email has been sent!

Elati Park 2 Multifamily Properties Offered at $1,900,000 in Littleton, CO




INVESTMENT HIGHLIGHTS
- Mostly 2Bd/1Ba Units
- Roof, Parking Lot & Windows Replaced/Updated in Past Ten Years
- Opportunity to Renovate Remaining Units for Substantial Rent Increase
- Washer/Dryer Hookups, Furnace and Hot Water Heater Dedicated to Each Unit
- New Electric Panels and Sewer Line (West Powers Bldg)
- Located Between Two New, Class-A Developments
EXECUTIVE SUMMARY
JUST LISTED! 12 Units in Littleton; In-Unit Washer/Dryer; Mostly 2Bds
TAXES & OPERATING EXPENSES (PRO FORMA - 2025) |
ANNUAL |
---|---|
Gross Rental Income |
$204,000
![]() |
Other Income |
-
![]() |
Vacancy Loss |
$10,200
![]() |
Effective Gross Income |
$193,800
![]() |
Taxes |
$12,401
![]() |
Operating Expenses |
$54,639
![]() |
Total Expenses |
$67,040
![]() |
Net Operating Income |
$126,760
![]() |
TAXES & OPERATING EXPENSES (PRO FORMA - 2025)
Gross Rental Income | |
---|---|
Annual | $204,000 |
Other Income | |
---|---|
Annual | - |
Vacancy Loss | |
---|---|
Annual | $10,200 |
Effective Gross Income | |
---|---|
Annual | $193,800 |
Taxes | |
---|---|
Annual | $12,401 |
Operating Expenses | |
---|---|
Annual | $54,639 |
Total Expenses | |
---|---|
Annual | $67,040 |
Net Operating Income | |
---|---|
Annual | $126,760 |
PROPERTY FACTS
Price | $1,900,000 | Number of Properties | 2 |
Price / SF | $222.07 / SF | Individually For Sale | 0 |
Cap Rate | 6.67% | Total Building Size | 8,556 SF |
Sale Type | Investment | Total Land Area | 0.51 AC |
Status | Active |
Price | $1,900,000 |
Price / SF | $222.07 / SF |
Cap Rate | 6.67% |
Sale Type | Investment |
Status | Active |
Number of Properties | 2 |
Individually For Sale | 0 |
Total Building Size | 8,556 SF |
Total Land Area | 0.51 AC |
PROPERTIES
PROPERTY NAME / ADDRESS | PROPERTY TYPE | SIZE | YEAR BUILT | INDIVIDUAL PRICE |
---|---|---|---|---|
497 W Powers Ave, Littleton, CO 80120 | Multifamily | 4,278 SF | 1963 | - |
5570 S Elati St, Littleton, CO 80120 | Multifamily | 4,278 SF | 1963 | - |
1 of 1
1 of 22
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by

Elati Park
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.