Inside an $80M Development Project Budget Breakdown
Inside an $80M Development Project Budget Breakdown
Adam Fenton shares Narrate’s strategy for great returns on their new $31M workforce housing development.

In our latest Deal Room episode, we sit down with Adam Fenton of Narrate Holdings to dissect the underwriting and budget details of a significant real estate development project in Colorado Springs. This 183-unit Class A mixed-use development presents a compelling investment opportunity within a Qualified Opportunity Zone, offering unique tax advantages over traditional 1031 exchanges.

Key highlights:

  • The 183-unit Class A project costs $72.5 million ($396k/door) and falls within a Qualified Opportunity Zone, allowing investors to pay zero capital gains tax after a 10-year hold.
  • Unlike 1031 exchanges, QOZ investments only require investing the capital gains portion from various assets including real estate, stocks, crypto, and business sales.
  • Hard costs make up 80% of the budget at $53 million, while soft costs total nearly $9 million for architectural services, permits, legal fees, marketing, and insurance.
  • The project uses a design-build approach with ARCO/Murray to better control costs and mitigate risks associated with construction management.
  • Building during Colorado Springs’ current recession phase positions investors to deliver product during the anticipated market upswing, with limited new construction planned after current projects complete.

Investment Opportunity

I’ve shared my personal investment strategy, explaining how he’s converting a “red light” fourplex investment with a 9.5% ROE into this development opportunity. The potential to triple investment over 10 years while avoiding capital gains tax makes this an attractive alternative to traditional 1031 exchanges, which have become increasingly difficult to make work in the current market environment.

This detailed breakdown highlights the power of counter-cyclical investing combined with tax-advantaged strategies. The Colorado Springs development showcases how investors can leverage Qualified Opportunity Zones during a recession phase to position for substantial growth while minimizing tax burdens—a prudent approach for those looking to evolve beyond traditional residential investments in today’s challenging market.

Timestamps

(00:00) Introduction
(04:11) Exploring 1031 Exchanges vs Qualified Opportunity Zones
(10:06) Detailed Breakdown of Financial Projections and Costs
(16:23) Navigating Market Uncertainties and Future Projections
(30:32) Unexpected Challenges in Development
(45:01) Sales Marketing and Branding in Real Estate
(50:39) The Role of Art and Aesthetics in Development
(56:44) Market Timing and Real Estate Cycles

Interested in learning more about Narrate?

Schedule a call with our team here

Visit Narrate Holdings Website

Check out our other Narrate podcasts:

#514: Real Estate Developer’s Strategy for a $45 Million Apartment in an Opportunity Zone
#527: How to Negotiate Land Deals for Your Next Multifamily Project
#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.