Portfolio of 2 Properties

Denver, Colorado

Located in the heart of Congress Park, this exciting opportunity offers two of the highest quality apartment buildings in an area centrally…

PROPERTY FACTS

Price...........$18,500,000

Price / SF........$390.72 / SF

Cap Rate........5.65%

Sale Type........Investment

Status...........Active

Number of

Properties......2

Individually for

Sale.........0

Total Building Size

.....47,349 SF

Total Land Area

0.67 AC

Document List For Investors

Sample only – links don’t work

Private Placement Memorandum (PPM).pdf

Operating Agreement.pdf

Subscription agreement.pdf

PROPERTIES

PROPERTY NAME / ADDRESS.....PROPERTY TYPE.....SIZE......YEAR BUILT......PRICE

Black Swan

1380 Steele St, Denver, CO.................Multifamily...................33,492.......1963..............N/A

White Swan

1300 Adams St, Denver, CO.................Multifamily...................13,857.......1960..............N/A

TAXES & OPERATING EXPENSES (PRO FORMA – 2020).......ANNUAL

Gross Rental Income.................................$1,257,840

Other Income.................................................$118,116

Vacancy Loss...................................................$62,892

Effective Gross Income............................$1,313,064

Taxes.....................................................................$59,584

Operating Expenses..................................$207,382

Total Expenses...............................................$266,966

Net Operating Income.............................$1,046,098