Triplex House Hack in an Awesome Location in West Wash Park
In this deal analysis, we look at a triplex located near the Wash Park neighborhood in Denver. This historic home features a main house with two units and a carriage house in the back. While the client wanted to use an FHA loan for a cheaper down payment, the high price of homes in Denver made it impossible for her to qualify. But even with 20% down, her returns on this property look great, and she has options to increase them in the future.
Three Learning Options!
  1. Listen to the podcast “#284: DDD: Stocks vs Real Estate and 2 House Hack Deal Analyses” 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.

Join Us Live Wednesdays at noon!

This deal analysis is part of a new series we’re launching on YouTube called Drinks and Deep Dives with Chris Lopez.

You can find the podcast for this deal analysis within the podcast episode called DDD: Stocks vs Real Estate and 2 House Hack Deal Analyses. Tune in Wednesdays at noon MT to join me live for the next one.

Investment Property Details 

Deal Overview 

This home is located near Wash Park and was built in 1890.  The main house has two units and there’s a carriage house in the back.  The first floor unit in the main house is 2 beds + 2 baths; the upstairs unit is 1 bed + 1 bath; and the carriage house is also 1 bed + 1 bath converted from a garage.  All of the units are separate except for shared laundry.

Appealing Features of the Property 

This is a unique, historic home in an amazing location.  There are already great tenants and rents in place, which made it more attractive to my client.  Because of the layout on the first floor, there is an opportunity to convert the unit into two 1 bed + 1 bath units.  

Property Contract Details

Contract

Initially, my client wanted to use an FHA loan to buy a multi family property.  An FHA loan for a triplex only requires 3.5% down, but in order to use it, the buyer must pass a self-sufficiency test.  This test consists of proving that 75% of the gross rents will cover principal, interest, taxes, insurance, and the monthly FHA mortgage insurance.  

She would not have been able to pass the self-sufficiency test because the home prices in Denver won’t make those numbers work.  Since the main benefit of the FHA loan is the low down payment, she found better rates using a conventional loan with 20% down.  

Inspection Issues 

There were no issues that need to be dealt with right away.  The house is 130 years old and will require maintenance due to its age, but it has been well cared for over the years.  Don’t get scared by old houses, just understand that due diligence is required.  The most important factor is how well the different owners have maintained the property over the years.  In this case, the structure of the house is in great shape and just has an old boiler that needs to be maintained.  

Property Financing Details 

Stabilization: Plan v Reality

The first floor unit rents for $2375, and the upstairs unit rents for $1795.  The owner is currently living in the carriage house.  There is a separate meter for the carriage house, and all utilities are being billed back to the tenants and are charged on top of rent. 

Spreadsheet Analysis 

Triplex House Hack in an Awesome Location in West Wash Park property analysis spreadsheet

Because the house is so old, we estimated repairs at 10% instead of the usual 5-8%.  

Property Operating Expenses 

Triplex House Hack in an Awesome Location in West Wash Park monthly operating expenses spreadsheet

First Year Returns 

Triplex House Hack in an Awesome Location in West Wash Park first year returns

My client is essentially living in this house for about $200 a month.  Once she moves on and rents out the carriage house, her cash flow will be around $800 a month.  This is a good long term investment, and with the potential to create a 4th unit, she could see an even greater return.  

Exit Strategy/ Long Term Plan

She’s planning on living there and house hacking for a year and moving onto the next property.  

In the future, she has the option to convert the first floor unit into two 1 bed + 1 bath units.  There is enough space to add another kitchen without making the units feel cramped.  It would probably cost about $10K-$15K, but it would likely be worth it because of the rent she’d be able to get in this area.

YouTube Video

Drinks and Deep Dives: Denver Room by Room House Hack and Triplex House Hack in West Wash Park

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
Stacy Rozansky
Stacy Rozansky is an investor-friendly agent with Envision Advisors with experience in ground-up development and construction of Accessory Dwelling Units in Denver and the metro area.
Similar Post You Might Also Like
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
Colorado Springs
Seller Credits and Self Managing: How to Cash Flow with High Interest Rates
Self-managing a property is not only a great learning experience, it can significantly boost returns, too. In this deal
Sign Up For Our Newsletter
What do you want to learn today?