How To Underwrite A 65-Unit Ground-Up Development | Denver Real Estate Analysis
How To Underwrite A 65-Unit Ground-Up Development | Denver Real Estate Analysis
Peek behind the curtain of institutional-grade multifamily development as we break down the detailed underwriting of a 65-unit luxury project in Wash Park.

Ever wonder how professional developers evaluate multifamily opportunities?

Join us for an in-depth analysis with Adam Fenton of Narrate Holdings as we dissect the numbers behind a 65-unit luxury development in Denver’s Wash Park neighborhood.

From site acquisition to construction costs and rental projections, discover how experienced developers approach complex projects in today’s market. Learn how this $4.1M land acquisition will transform into a $32M+ asset targeting completion in 2027.

Key insights from this episode:

  • How market knowledge led to acquiring prime land at $4.1M versus original $6.8M asking price
  • Strategic decision-making behind unit mix: why larger one-bedrooms outperform studios
  • The impact of construction loan terms and development fees on project feasibility
  • Conservative underwriting approach: using current rents for 2027 delivery
  • Exit strategy considerations: why a 5% cap rate leaves room for investor upside

This step-by-step analysis showcases real-world development math while highlighting the importance of patient deal-making and conservative assumptions. Real estate professionals and investors will gain valuable insights into institutional-grade deal evaluation.

Timestamps

(03:55) Land Acquisition
(13:31) How to Do a Rent Study
(18:56) Underwriting the Deal
(27:07) Financing Strategy
(34:34) Exit Strategy and Cap Rates
(38:38) Market Dynamics
(39:54) Q+A

Interested in learning more about Narrate?

Schedule a call with our team here

Visit Narrate Holdings Website

Check out our other Narrate podcasts:

Episode 499: How this Developer’s Creative Debt Financing Strategy Helps Them Stand Out w/ Adam Fenton

Episode 501: Real Estate Development from Concept to Reality | Deal Analysis

Episode 541: The $31M Solution for the Forgotten Middle: Affordable Workforce Housing

Who is Narrate Holdings?

Narrate is a Denver-based firm specializing in the investment and development of urban-infill multifamily and mixed-use real estate in major metropolitan markets throughout the Western U.S. They ensure that each project, created to collaborate community, culture, and commerce, delivers enduring value to its local environment.

Narrate’s portfolio includes a diversified mix of ground-up development, existing value-add, and adaptive reuse properties. Our investment thesis relies on patience and discipline, focusing exclusively on well-located but underperforming assets that offer immediate value creation and long-term stability.

Disclaimer: This podcast provides educational and informational content only. It does not constitute personalized financial, legal, or tax advice.

Analyze Before You Buy
Start Evaluating Properties Today with Our Free Toolkit
In a rapidly changing market, having the tools you need to help you analyze the data is critical. Know what the numbers will look like ahead of time so you don't buy a bad deal. Our toolkit is designed to help you thoroughly analyze any kind of deal so you can invest with confidence.
Start analyzing your Colorado investment properties today
Rental Property Spreadsheet • House Hacking Spreadsheet BRRRR Calculator Spreadsheet • Fix and Flip Deal Analyzer Investing Maps • Rehab Pricing Estimator
Start analyzing your Colorado investment properties today
Rental Property Spreadsheet • House Hacking Spreadsheet BRRRR Calculator Spreadsheet • Fix and Flip Deal Analyzer Investing Maps • Rehab Pricing Estimator
Authors
Chris Lopez
Chris Lopez is a Denver area real estate entrepreneur and investor, as well as the host of Bigger Pockets’ House Hackerz and the Denver Real Estate Investing Podcast.
Similar Post You Might Also Like
Podcasts - Denver
Two Brothels, One Block, and the Fight to Rebuild Denver’s Ballpark District
The Denver Ballpark District is in the middle of a comeback, and Matt Van Sistine has spent 17 years rebuilding
Podcasts - Denver
2008 Transaction Volume Returns to Denver [Sep Market Update]
The September 2026 Denver real estate market tells a strange story. Transaction volume dropped to 2008 levels while the median
Sign Up For Our Newsletter
What do you want to learn today?

All registrants get the recording sent to them automatically.