• Skip to main content

Denver Investment Real Estate

Helping Investors with Denver Residential Real Estate

  • Denver
    • Start Here
    • Deal Analyses
    • Market Updates
    • Denver Podcast
  • Springs
    • Start Here
    • Deal Analyses
    • Market Updates
    • Springs Podcast
  • Education
    • Free Toolkit
    • Podcasts
    • Getting Started Guides
    • Courses
    • Books
    • Events Calendar
    • Blog
  • Spreadsheets
    • Rental Property
    • House Hacking
    • BRRRR
    • Fix and Flip
    • Return on Equity (ROE)
  • Services
    • Rental Properties
    • House Hack
    • Sell
    • 1031 Exchanges
    • Investment Consultation
  • Portfolio Analysis
    • About Portfolio Analysis
    • Portfolio Consultation
  • About
    • About Us
    • Team
    • Our Process

Deal Analysis – 6 Unit Multi Family w/ Value Add Upside

November 10, 2020 • Chris Lopez

This awesome 6 Unit in Aurora caught our eye as it had been on the market for a while. After talking with the agent and walking the property, we saw a lot of potential in this one. The units were in good shape but hadn’t been updated for 8 years. With some sprucing up, this multi family will have some upside in rents.

This property closed Q3 – 2020.

Investor Profile

  • Out of state investor with experience in multi unit properties
  • Looking for a place with value add potential in a good location with strong rents

Three Learning Options!
  1. Listen to the podcast “#236: Deal Analysis – 6 Unit Multi Family w/ Value Add Upside” on the Denver Real Estate Investing Podcast
  2. Watch the YouTube video (at the bottom.)
  3. Read the blog post. Note, the blog is an executive summary. Get the in-depth breakdown from the podcast or video.

Deal Quadrant: MLS

Real Estate Deal Analysis Quadrant
68% of the rental properties we buy are found on the MLS.

Read about the deal quadrant and finding Denver Rental Properties.

Investment Property Details

  • Type: 6 Unit Apartment Building
  • Four units were 2 bed 1 bath
  • Two units are 3 bed 1 bath
  • Location: North Aurora near Stanley Marketplace
  • List Price: $930,000
  • Purchase Price: $840,000
  • Why we liked it:
    • Seller maintained building very well
    • Great Location
    • In unit laundry
    • Solar
denver real estate map
6 Unit Multi Family w/ Value Add Upside near E Montview Blvd and E 17th Ave

Property Contract Details

  • Finding the property: Sitting on MLS for awhile
  • Under contract:  Great communication with Selling Broker. They knew our professional reputation and honest negotiations, secret sauce.
  • Inspection Concerns:
    • Sewer line
  • Inspection negotiation outcome:
    • Seller concession for sewer line

Property Financing Details

  • Lender: Commercial
  • Loan Type: 15 year term, 30 year AM, 3 year fixed rate @3.7%, 75% LTV, no prepayment penalty, 1% origination
  • Appraisal: Above
  • Seller Concessions: Yes
  • PMI: N/A
  • Interest Rate Buy Down?: No

Spreadsheet Rental Analysis CURRENT

Deal Analysis spreadsheet
Deal Analysis spreadsheet
Deal Analysis spreadsheet

Property Operating Expenses CURRENT

Property Operating Expenses analysis spreadsheet

First Year Returns CURRENT

Property First Year Returns analysis spreadsheet

Spreadsheet Rental Analysis PRO FORMA

Deal Analysis spreadsheet
Deal Analysis spreadsheet
Deal Analysis spreadsheet

Property Operating Expenses PRO FORMA

Property Operating Expenses analysis spreadsheet

First Year Returns PRO FORMA

Property First Year Returns analysis spreadsheet

Conclusion

This was a great fit for our client as there was the opportunity to turn and update units to increase rent and overall upside. Once the building is stabilized at higher rents, it can be refinanced to pull capital back out. The investor plans on using a non-recourse loan on the refi. A smooth transaction with great cooperation on both sides.

YouTube Video: Rental Property Analysis – 6 Unit Multi Family w/ Value Add Upside

Podcast: Play in new window | Download (Duration: 19:45 — 22.6MB)

Subscribe: Google Podcasts | Spotify | Stitcher | Email | TuneIn | RSS | More

About Chris Lopez

Investor Friendly Realtor| Investor | Host of the Denver Real Estate Investing Podcast | Call Chris at (303) 548-0846 | Chris@envisionrea.com | Read more about Chris...

Real Estate Investment Consultation
Creating your real estate investing strategy and putting together your team can be a daunting task. Schedule your free Colorado real estate investment consultation to start creating your personalized plan.

Envision Advisors Logo
Copyright © 2022 · All Rights Reserved

Envision Advisors at Your Castle Real Estate · 2755 S. Locust St #243, Denver CO 80222

Return on Investment Quadrant™, True Cash Flow™ and Nomad™ are trademarks of Real Estate Financial Planner LLC and used with permission.

denverinvestmentrealestate logo

Disclaimer:This information is designed to provide accurate and authoritative information with regard to the subject matter covered. It is offered with the understanding that the presenters are not engaged in rendering legal, accounting, or other professional services. If legal advice or other expert advice is required, the services of a competent professional should be sought.

Privacy Policy | Terms of Use | Disclaimer