Deal Analysis – Nine Unit Apartment Near The Anschutz Medical Complex

The investment property discussed in this Deal Analysis is a 9 unit apartment building in Aurora near the Anschutz medical complex. Originally it was a 6 unit,  but a previous owner converted it to a 9 unit which was approved by the city. The seller bought this one year before as an apartment flip. The previous owner was in over his head. There were major management and property issues. The current seller rehabbed eight out of the nine units, stabilized rents, and handled utility issues from the six to nine unit conversion.

This property is a 9 unit apartment building in Aurora near the Anschutz medical complex. Originally it was a 6 unit,  but a previous owner converted it to a 9 unit which was approved by the city. The seller bought this one year before as an apartment flip. The previous owner was in over his head. There were major management and property issues. The current seller rehabbed eight out of the nine units, stabilized rents, and handled utility issues from the six to nine-unit conversion.

Unfortunately, this deal terminated due to COVID-19 issues. We still did the deal analysis to discuss it, because it was a very good deal!

Investor Profile

  • Looking for long term rental assets for retirement planning.
  • Investors wanted a turnkey property to focus on family and careers.
  • Realistic expectations for returns in the Denver market.

Three Learning Options!
  1. Listen to the podcast “#160: Deal Analysis – Nine Unit in Aurora” 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
  • 9 Units
    • 2 – 2 bedroom,  1 bathroom
    • 5 – 1 bedroom, 1 bathroom
    • 2 – Studios
  • Location: North Aurora near Anschutz Medical Campus
  • List Price: $1,390,000
  • Purchase Price: Transaction Terminated, but had it at $1,350,000 with a $20k seller credit
  • Why we liked it:
    • Location, w/ long term potential upside
    • Walking distance to medical campus
    • Turnkey and updated
    • Near Opportunity Zone
denver real estate map
Nine Unit in Aurora near Colfax and I-225

Property Contract Details

  • Finding the property: Client wanted to buy multifamily that met his criteria. Once we had criteria nailed down, we started hunting the MLS and reaching out to our network. Our network responded!
  • Under contract:  Secret sauce and relationship.
  • Inspection Concerns:
    • Punch list items from rehab and new tenants reporting issues.
    • The 2019 property tax assessment almost tripled!
  • Inspection negotiation outcome:
    • Majority (90%+) of punch list items fixed.
    • Seller engaged lawyer to fight tax bill and gave a $20,000 credit.

Property Financing Details

  • Lender: Local credit union
  • Loan Type: 5/1 ARM w/ 30 year amortization
  • Appraisal: At value, no issues.
  • Seller Concessions: $20,000 for property taxes.
  • PMI: No
  • Interest Rate Buy Down?: No

Spreadsheet 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

Originally we underwrote the property in the high 5 cap rate range. The new property tax assessment knocked it down to 5.5. The lawyer is confident in contesting the property tax bill for future years. Rising tax bills are common around the Denver metro. When you’re analyzing properties, make sure you’re looking at the most recent tax assessment.

Video: Deal Analysis – Nine Unit in Aurora

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?