Xavier Residences 1225 Xavier St 71 Unit Apartment Building $4,795,000 ($67,535/Unit) Denver, CO 80204

INVESTMENT HIGHLIGHTS

  • Near Permit-Ready Construction Project - SDP Recorded
  • Permitted Prior to New Affordable Housing Requirements and EHA ordinances
  • Hybrid For Sale/Rent Exit Potential
  • One of the Last Expansive Development Parcels in West Colfax

EXECUTIVE SUMMARY

Xavier Residences is a near permit-ready investment opportunity to develop a unique hybrid apartment/townhouse project. The project is approved and recorded with the Zoning Department and construction permits have been submitted and are near approval.
The architectural plans encompass a total of 71 units, with a breakdown consisting of 61 apartment units and an additional 10 townhome-style units available for sale. Notably, Xavier Residences stands as one of the last expansive development parcels in West Colfax.
Of strategic benefit to the developer, the project underwent review prior to the implementation of Denver’s new “Expanding Affordable Housing” development requirements, and SDP approved prior to EHA ordinances, positioning the project advantageously within the regulatory landscape.
Total Entitled Project Price: $4,795,000
Total Project Construction Costs: $22,256,505.71
5-Year Trended NOI: $1,510,394
County: Denver
Year Built: 2025/2026
# Buildings: 1 with Internal Drive Aisle
# Stories: Level 0 Parking + 5 Levels
Roof Type: Low Slope Membrane Roof
Total Apartment Units: 61
Total Townhomes: 10
GBA Apartments: 65,592 SF
GBA Townhomes: 19,391 SF
Total Lot SF: ~25,000
Parking: 57 Total Spaces + Off-Street
Apartment Parking: 40 Spaces (Rentable at $100/Mo.)
Townhome Parking: 10 Private Garages (17 Total Spaces)
Heating: HVAC
Air Conditioning: Central
Zoning: G-MU-5

FINANCIAL SUMMARY (PRO FORMA - 2025) Click Here to Access

ANNUAL ANNUAL PER SF
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
Effective Gross Income $99,999 $9.99
Taxes $99,999 $9.99
Operating Expenses $99,999 $9.99
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

PROPERTY FACTS

Price $4,795,000
Price Per Unit $67,535
Sale Type Investment
No. Units 71
Property Type Multifamily
Property Subtype Apartment
Building Class A
Lot Size 0.59 AC
Construction Status Proposed
Building Size 84,983 SF
No. Stories 5
Year Built 2026
Parking Ratio 0.67/1,000 SF

UNIT AMENITIES

  • Air Conditioning
  • Balcony
  • Heating
  • Kitchen
  • Views
  • Deck

SITE AMENITIES

  • Storage Space
  • Elevator
Bike Score®
Very Bikeable (74)

ZONING

Zoning Code G-MU-5 (71 Total Unit - 61 apartments - 10 townhomes)
  • Listing ID: 34926684

  • Date on Market: 2/24/2025

  • Last Updated:

  • Address: 1225 Xavier St, Denver, CO 80204