10555 w. 8th avenue lakewood, co 80215 · 10555 w. 8th avenue lakewood, co 80215 . $1,265,000 •...
TRANSCRIPT
![Page 1: 10555 W. 8th Avenue Lakewood, CO 80215 · 10555 W. 8th Avenue Lakewood, CO 80215 . $1,265,000 • Owners’ Pride Obvious in Upkeep of Property • On-Site Coin Operated Laundry for](https://reader034.vdocuments.site/reader034/viewer/2022050307/5f6f1cf4f37fef49d75c1895/html5/thumbnails/1.jpg)
Lakewood 8-Unit 10555 W. 8th AvenueLakewood, CO 80215
$1,265,000
• Owners’ Pride Obvious in Upkeep of Property
• On-Site Coin Operated Laundry for Tenants
• Spacious 1 Bedroom Apartments (730 SQFT)
• Updated Kitchens and Bathrooms
• New Boiler • Plenty of Off Street
Parking
Investment Highlights:
720.432.4671
![Page 2: 10555 W. 8th Avenue Lakewood, CO 80215 · 10555 W. 8th Avenue Lakewood, CO 80215 . $1,265,000 • Owners’ Pride Obvious in Upkeep of Property • On-Site Coin Operated Laundry for](https://reader034.vdocuments.site/reader034/viewer/2022050307/5f6f1cf4f37fef49d75c1895/html5/thumbnails/2.jpg)
Calibrate Real Estate
Financial Overview:
10555 W. 8th Avenue
Price: $1,265,000 # Units Unit Type Avg SqFt Avg Current RentAvg Proforma RentPrice/Unit: $158,125 8 1Br/1Ba 730 $994 $1,075Price/SqFt: $216.39
INCOME Current ProformaLoan Amount: $822,250 Gross Annual Rent: $95,400 $103,200Down Payment: $442,750 Vacancy Allowance: ($4,860) ($5,260)Interest Rate: 4.25% Net Rental Income: $90,540 $97,940Amortization (yrs): 30 Other Income: $1,800 $2,000Monthly Payment: $4,045 Effective Gross Income: $92,340 $99,940
ESTIMATED EXPENSES Current ProformaUnits: 8 Property Taxes: $4,695 $4,695Year Built: 1961 Insurance: $3,906 $3,906Building Size (SqFt): 5,846 Property Management: $0 $0Lot Size (SqFt): 18,000 Repairs & Maintenance: $8,624 $8,624
Utilities $6,493 $6,493Admin/Misc.: $450 $450Total Expenses: $24,168 $24,168Expense/Unit: $3,021 $3,021
Net Operating Income (NOI) $68,172 $75,772
Current ProformaNOI: $68,172 $75,772Projected Debt Service: ($48,540) ($48,540)Before Tax Cash Flow: $19,632 $27,232CAP Rate: 5.4% 6.0%Cash-on-Cash Return: 4.43% 6.15%Principal Reduction (yr. 1): $13,862 $13,862Total Return: 7.57% 9.28%
FINANCIAL ANALYSIS
INVESTMENT SUMMARY UNIT MIX AND AVERAGE RENT SCHEDULE
FINANCINGOPERATING DATA
PROPERTY DESCRIPTION
![Page 3: 10555 W. 8th Avenue Lakewood, CO 80215 · 10555 W. 8th Avenue Lakewood, CO 80215 . $1,265,000 • Owners’ Pride Obvious in Upkeep of Property • On-Site Coin Operated Laundry for](https://reader034.vdocuments.site/reader034/viewer/2022050307/5f6f1cf4f37fef49d75c1895/html5/thumbnails/3.jpg)
Property Highlights
1137 Columbine Street
1137 Columbine St. • Less Than a Mile to Oak Street Station Light Rail
• Adjacent to Sunset Park• Easy Access to 6th
Avenue, Colfax, and I-70
• Shared On-Site Laundry
• Well Maintained Landscaping and Storage Shed
• 9 Off Street Parking Spaces for Tenants
Calibrate Real Estate10555 W. 8th Avenue
Kipling Street10555 W. 8th Ave.
6th Avenue
![Page 4: 10555 W. 8th Avenue Lakewood, CO 80215 · 10555 W. 8th Avenue Lakewood, CO 80215 . $1,265,000 • Owners’ Pride Obvious in Upkeep of Property • On-Site Coin Operated Laundry for](https://reader034.vdocuments.site/reader034/viewer/2022050307/5f6f1cf4f37fef49d75c1895/html5/thumbnails/4.jpg)
Calibrate Real Estate
Property Photos
10555 W. 8th Avenue
![Page 5: 10555 W. 8th Avenue Lakewood, CO 80215 · 10555 W. 8th Avenue Lakewood, CO 80215 . $1,265,000 • Owners’ Pride Obvious in Upkeep of Property • On-Site Coin Operated Laundry for](https://reader034.vdocuments.site/reader034/viewer/2022050307/5f6f1cf4f37fef49d75c1895/html5/thumbnails/5.jpg)
Calibrate Real Estate
Property Photos
10555 W. 8th Avenue
![Page 6: 10555 W. 8th Avenue Lakewood, CO 80215 · 10555 W. 8th Avenue Lakewood, CO 80215 . $1,265,000 • Owners’ Pride Obvious in Upkeep of Property • On-Site Coin Operated Laundry for](https://reader034.vdocuments.site/reader034/viewer/2022050307/5f6f1cf4f37fef49d75c1895/html5/thumbnails/6.jpg)
Calibrate Real Estate
Property Photos
10555 W. 8th Avenue