Deal Analysis – 15 Unit Apartment Building Purchased via a 1031 Exchange in Denver

Our client was an out of state investor with a small apartment building in Los Angeles, CA. He wanted to sell and 1031 the money to Denver for a better cap rate and future retirement plans of moving out to Denver. He has family in Denver who acted as ”boots on the ground” and to help manage the asset. We coordinated with the California agent, 1031 Qualified Intermediary, and all parties to get the transaction completed per the 1031 rules. There is significant upside in rents by upgrading the building electrical system and installing in unit washer/dryers and AC ductless mini-split systems.

Our client was an of state investor with a small apartment building in Los Angeles, CA. He wanted to sell and 1031 the money to Denver for a better cap rate and future retirement plans of moving out to Denver. He has family in Denver who acted as ”boots on the ground” and to help manage the asset. We coordinated with the California agent, 1031 Qualified Intermediary, and all parties to get the transaction completed per the 1031 rules. There is significant upside in rents by upgrading the building electrical system and installing in unit washer/dryers and AC ductless mini-split systems.

This property closed Q4 2019.

Investor Profile

  • Out of state investor
  • Has experience with apartment ownership and management
  • Looking to secure a legacy property for his family while adding to retirement cash flow.

Three Learning Options!
  1. Listen to the podcast “#164: Deal Analysis – 15 Unit Apartment Building Purchased via a 1031 Exchange in Denver” 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: Networking

Real Estate Deal Analysis Quadrant
32% of the rental properties we buy are from networking.

Read about the deal quadrant and finding Denver Rental Properties.

Investment Property Details

  • Type: Multiunit
  • 15 units
    • 1 bedroom,  1 bathroom
  • Location: Denver
  • List Price: $2,700,000
  • Purchase Price: $2,615,000
  • Why we liked it:
    • Great location
    • Solid construction with minimal maintenance and landscaping
    • Established rents
    • Upside to increase rents by adding in unit washer/dryers and AC units.
Denver real estate map
15 Unit Apartment Building in Denver near Saint Joseph Hospital

Property Contract Details

  • Finding the property: After consulting with client to determine funds, timeline, and risk tolerance we reached out to network to find a property. Seller wasn’t planning to sell, but we brought the right deal to the table that made sense for everyone and was flexible for seller to conduct a 1031 exchange.
  • Under contract:  Below original ask price
  • Inspection Concerns:
    • Minor electrical
    • 3 old water heaters
    • 3 old furnaces
  • Inspection negotiation outcome:
    • $10,000 credit

Property Financing Details

  • Lender: CBRE
  • Loan Type: Freddie Small Balance, non-recourse, 3 years of interest-only, 10 year fixed, 30 year amortization
  • Appraisal: Above
  • Seller Concessions:  $10,000 for inspection items
  • PMI: No
  • Interest Rate Buy Down?: None

Spreadsheet Rental Analysis

Multifamily Deal Analysis spreadsheet
Multifamily Deal Analysis spreadsheet
Multifamily Deal Analysis spreadsheet

Property Operating Expenses

Property Operating Expenses analysis spreadsheet

First Year Returns

first-year returns on multifamily rental

Conclusion

The first three years of the loan are interest-only. The spreadsheet shows a cash flow of $32,989. It’ll actually be almost double that! The $30,454 labeled debt paydown is not going towards principal reduction. Rather, that’s extra cash flow. The plan is to use the additional cash flow to fund the building electrical upgrade (quotes were between $50,000 to $60,000) and installing in-unit W/D and AC ductless mini-split systems (~$3,000 (labor and materials) x 15 = $45,000.)

The estimated rent increases are $200 to $250 per unit ($36,000 to $45,000 annually). Since this is an income property, the increased rents and NOI could potentially increase the value between $500,000 to $750,000. Better cash flow and options for pulling out equity if desired down the road.

Video: Deal Analysis – 15 Unit Apartment Building Purchased via a 1031 Exchange in Denver

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
Deal Analysis - Denver
How to Combine House Hack Strategies to Live for Free
One of the great things about house hacking is its versatility—house hackers aren’t locked into just one strategy. In this
Colorado Springs
October 2022 Market Updates: Take Advantage of Dropping Rates and Seller Concessions
The October 2022 market stats for Denver, Colorado Springs, and Pueblo are now out, and our roundtable is back to
Sign Up For Our Newsletter
What do you want to learn today?