|
|
The Block Portfolio 3 Multifamily Properties Offered at $21,150,000 in Boulder, CO
INVESTMENT HIGHLIGHTS
- Premier A+ location on "The Hill"
- Parking garage upside
- 6+% average rent growth
- New construction condo quality units
- Zero vacancy historically
- Newer plumbing, electrical, boilers, roofs, exteriors at 1019 & 1027
EXECUTIVE SUMMARY
Price Reduced $150,000. CU Boulder Student Housing opportunity at 1005-1027 14th St. This is the best location on The Hill - just a block from campus! Zero vacancy historically. 6+% average rent growth. The block consists of 3 properties on 1 parcel. Each property is unique from the other, consisting of 63 total bedrooms. 1005 14th is a new construction building built in 2018 with an underground parking garage. 1019 14th is a 20-bed property with a Greek organization master lease and 1027 14th is an 8-bed duplex with an additional carriage house in the back. The properties historically have 0% vacancy, pre-lease well in advance, and are 100% pre-leased for the '25-'26 year.
TAXES & OPERATING EXPENSES (PRO FORMA - 2025) |
ANNUAL |
|---|---|
| Gross Rental Income |
$1,504,360
|
| Other Income |
$188,295
|
| Vacancy Loss |
-
|
| Effective Gross Income |
$1,692,655
|
| Taxes |
-
|
| Operating Expenses |
-
|
| Total Expenses |
$454,841
|
| Net Operating Income |
$1,237,814
|
TAXES & OPERATING EXPENSES (PRO FORMA - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $1,504,360 |
| Other Income | |
|---|---|
| Annual | $188,295 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Effective Gross Income | |
|---|---|
| Annual | $1,692,655 |
| Taxes | |
|---|---|
| Annual | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Total Expenses | |
|---|---|
| Annual | $454,841 |
| Net Operating Income | |
|---|---|
| Annual | $1,237,814 |
PROPERTY FACTS
| Price | $21,150,000 | Number of Properties | 3 |
| Price / SF | $992.40 / SF | Individually For Sale | 0 |
| Cap Rate | 5.18% | Total Building Size | 21,312 SF |
| Sale Type | Investment | Total Land Area | 0.63 AC |
| Status | Active |
| Price | $21,150,000 |
| Price / SF | $992.40 / SF |
| Cap Rate | 5.18% |
| Sale Type | Investment |
| Status | Active |
| Number of Properties | 3 |
| Individually For Sale | 0 |
| Total Building Size | 21,312 SF |
| Total Land Area | 0.63 AC |
PROPERTIES
| PROPERTY NAME / ADDRESS | PROPERTY TYPE | SIZE | YEAR BUILT | INDIVIDUAL PRICE |
|---|---|---|---|---|
| 1019 14th St, Boulder, CO 80302 | Multifamily | 8,346 SF | 1946 | - |
|
1005 on the Block
1005 14th St, Boulder, CO 80302 |
Multifamily | 10,000 SF | 2018 | - |
| 1027 14th St, Boulder, CO 80302 | Multifamily | 2,966 SF | - | - |
MAP
ADDITIONAL PHOTOS
1027 14th St Boulder-5
1027 14th St Boulder-8
1027 14th St Boulder-2
1027 14th St Boulder-6
1027 14th St Boulder-4
1027 14th St Boulder-9
1027 14th St Boulder-11
1027 14th St Boulder-12
1027 14th St Boulder-13
1027 14th St Boulder-17
1027 14th St Boulder-15
1027 14th St Boulder-18
1027 14th St Boulder-14
1027 14th St Boulder-19
1027 14th St Boulder-20
1027 14th St Boulder-21
1027 14th St Boulder-22
1027 14th St Boulder-23
1027 14th St Boulder-24
1027 14th St Boulder-25
1027 14th St Boulder-26
1027 14th St Boulder-27
1027 14th St Boulder-28
1027 14th St Boulder-29
1027 14th St Boulder-30
1027 14th St Boulder-31
1027 14th St Boulder-32
1027 14th St Boulder-33
1027 14th St Boulder-34
1027 14th St Boulder-35
1027 14th St Boulder-36
1027 14th St Boulder-37
1027 14th St Boulder-38
1027 14th St Boulder-39
1027 14th St Boulder-41
1027 14th St Boulder-46
1027 14th St Boulder-47
1027 14th St Boulder-48
1027 14th St Boulder-49 (EDITED-USE ME)
1027 14th St Boulder-49
1027 14th St Boulder-50
1027 14th St Boulder-51
1027 14th St Boulder-52
1027 14th St Boulder-54
1027 14th St Boulder-55
1027 14th St Boulder-56
1027 14th St Boulder-58
1027 14th St Boulder-59
1027 14th St Boulder-62
1027 14th St Boulder-64
1027 14th St Boulder-65
1027 14th St Boulder-3
1027 14th St Boulder-66
1027 14th St Boulder-7
1027 14th St Boulder-1
1027 14th St Boulder-16