3 views

1537 N Pearl Street

1537 N Pearl Street, Denver, CO 80203
Available Now
$955,000
3 views
FOR SALEMultifamily / Apartments Building
Cap Rate
8%
NOI
$76,365
Building Size
4,031SF
Lot Size
4690SF
Year Built
1900
Zoning
C-MX-8
Listing Contacts
Principal
View OM
AI Property Insights
Distilled from listing data, documents and public records · 30-second read

Six-unit multifamily building in Denver's Capitol Hill, offered at $955,000 at an 8.00% cap rate ($76,365 NOI). Recently price-reduced from $1,055,000, the property delivers strong current cash flow with a 9.6% cash-on-cash return and pro-forma upside to 10.3%. The brick walk-up, built in 1900, sits in one of Denver's most walkable and transit-rich neighborhoods, just blocks from downtown and anchored by Cheesman Park and City Park.

The unit mix spans one studio (400 SF), three one-bedroom/one-bath units (650 SF each), one two-bedroom/one-bath (750 SF), and one three-bedroom/one-bath (900 SF), totaling 4,031 SF across two stories on a 4,690 SF lot. Current rents range from $1,050 to $1,863 per month, with pro-forma rents showing modest upside. Two income-producing garages and two off-street parking spaces provide a secondary revenue stream in a neighborhood where parking commands a premium. On-site laundry and tenant storage complete the amenity package.

Located at the edge of Capitol Hill, the property benefits from exceptional walkability (Walk Score 97), excellent transit access (Transit Score 76), and bike-friendly infrastructure (Bike Score 97). The neighborhood is Denver's most densely populated, home to a mix of modern high-rises and historic walk-ups, with vibrant dining, bars, and cultural attractions including the Colorado State Capitol, Civic Center Park, and the Molly Brown House Museum. Zoned C-MX-8 with a pitched brick roof, the building is well-maintained and positioned to capture consistent rental demand in a high-barrier-to-entry market.

Why it works
  • Price reduced 8% to $955,000; 8.00% current cap rate, 8.2% pro-forma
  • 9.6% current cash-on-cash return; 10.3% pro-forma with modest rent growth
  • Two income-producing garages plus two off-street spaces in parking-premium neighborhood
  • Walk Score 97, Transit Score 76, Bike Score 97; blocks from downtown and Cheesman Park
  • Historic 1900 brick building, 6 units, $159,167 per unit; strong comparable sales support
AI-generated. Verify figures, lease terms & zoning before relying on them.

More property details

Occupancy
95%
Tenancy
Multi Tenant
Currently Leased
Yes
Investment
Stabilized
Sale Type
Traditional Sale
Property Status
Ready To Use
Property Class
C
No of Buildings
1
No of Stories
2
Units
6
Parking Info
2 Garages (income-producing); 2 Off-Street Spaces
Investment Detail
Stabilized multifamily asset with 6 units generating strong current NOI of $76,365 and 8% cap rate. Pro-forma NOI of $78,354 with 8.2% cap rate upon full optimization.

Features & amenities

Unit Amenities
On-site Laundry
Extra Storage Space
Site Amenities
Assigned Parking Spaces
Onsite Parking
Location Amenities
Public Transportation
Coffee shops
Restaurants
Banking

Location

Loading map…
1537 N Pearl Street
About the location

1537 N Pearl St. is a premier investment opportunity situated at the edge of Denver's highly desirable Capitol Hill neighborhood. Ideally located just blocks from downtown and the vibrant Colfax and Uptown corridors, this property benefits from a high-density area with consistent rental demand and exceptional walkability. Its location in one of Denver's most historic and sought-after districts ensures long-term appreciation and a steady stream of prospective tenants.

Location highlights
  • Capitol Hill neighborhood;
  • blocks from downtown;
  • near Colfax and Uptown corridors;
  • Walk Score 97;
  • Transit Score 76;
  • Bike Score 97;
  • near Cheesman Park and City Park

Documents

PDF
1537-flyer.pdf
3.45 MB · Listing document

Additional details

Building Type
Brick
Roof Type
Pitched
Comparable Sales
Address725 Corona St, Denver, CO 80218
Sale Date2025-08-18
Sale Price1325000
Year Built1908
Units7
Price Per Unit189286
Cap Rate6
Broker NoteNorthPeak brokered
Address852 N Clarkson St, Denver, CO 80218
Sale Date2026-03-20
Sale Price1100000
Year Built1892
Units5
Price Per Unit220000
Cap Rate5.9
Broker NoteNorthPeak brokered
Address853 N Ogden St, Denver, CO 80218
Sale Date2025-09-26
Sale Price1263500
Year Built1900
Units6
Price Per Unit210583
Cap Rate6.4
Broker NoteNorthPeak brokered
Address1135 Lipan St, Denver, CO 80204
Sale Date2025-06-17
Sale Price1295000
Year Built1943
Units6
Price Per Unit215833
Cap Rate5.61
Address1130 N Downing St, Denver, CO 80218
Sale Date2026-01-20
Sale Price1200000
Year Built1892
Year Renovated2010
Units4
Price Per Unit300000
Cap Rate6
Legal Disclaimer

This confidential Offering Memorandum has been prepared by NorthPeak Commercial Advisors, LLC for use by a limited number of qualified parties. NorthPeak Commercial Advisors recommends independent examination and inspection of the property. By accepting this Offering Memorandum, you acknowledge that you shall rely solely upon your own examination and investigation of the Property and not on any statements made in this Offering Memorandum. NorthPeak Commercial Advisors makes no guarantee, warranty, or representation about the completeness or accuracy of the information set forth herein.

Confidentiality Agreement

This Offering Memorandum and its contents are intended to remain confidential. By accepting this Offering Memorandum, you agree that you will hold it in the strictest confidence, that you will not photocopy, duplicate, or distribute it without prior written authorization of NorthPeak Commercial Advisors.

Current Rent Roll > Studio
Units
1
Approx SF
400
Current Rent
1,050
Monthly Income
1,050
Pro Forma Rent
1,050
Pro Forma Monthly Income
1,050
Current Rent Roll > One Bedroom
Units
3
Approx SF
650
Current Rent
1,097
Monthly Income
3,291
Pro Forma Rent
1,150
Pro Forma Monthly Income
3,450
Current Rent Roll > Two Bedroom
Units
1
Approx SF
750
Current Rent
1,467
Monthly Income
1,467
Pro Forma Rent
1,550
Pro Forma Monthly Income
1,550
Current Rent Roll > Three Bedroom
Units
1
Approx SF
900
Current Rent
1,863
Monthly Income
1,863
Pro Forma Rent
1,915
Pro Forma Monthly Income
1,915
Financial Analysis > Current
Gross Scheduled Income
92,064
Vacancy 5 Percent
-4,603
Garage Income
2,400
Off Street Parking Income
0
Pet Rent
280
Utility Billback
8,766
Unit Damages
3,725
Early Termination Fee
2,490
Miscellaneous Income
3,470
Gross Rental Income
108,592
Property Tax
5,064
Insurance
5,048
Gas Electric
5,479
Water Sewer
2,518
Trash
3,691
Lawn Snow
763
Repairs Maintenance
5,614
Admin
4,049
Total Expenses
32,227
Total Expenses Per Unit
5,371
Net Operating Income
76,365
Financial Analysis > Pro Forma
Gross Scheduled Income
95,580
Vacancy 5 Percent
-4,779
Garage Income
4,800
Off Street Parking Income
600
Pet Rent
280
Utility Billback
8,766
Unit Damages
0
Early Termination Fee
0
Miscellaneous Income
3,470
Gross Rental Income
108,717
Property Tax
5,064
Insurance
5,048
Gas Electric
5,479
Water Sewer
2,518
Trash
3,691
Lawn Snow
763
Repairs Maintenance
5,100
Admin
2,700
Total Expenses
30,363
Total Expenses Per Unit
5,061
Net Operating Income
78,354
Cap Rate
8.2
Debt Service
Projected Debt Service
48,872
Principal Reduction
7,982
Debt Service > Before Tax Cash Flow
Current
27,492
Pro Forma
29,482
Debt Service > Total Return
Current
35,475
Pro Forma
37,464
Financing Assumptions
Down Payment Percent
30
Down Payment Amount
286,500
Loan Amount Percent
70
Loan Amount
668,500
Interest Rate
6.15
Amortization Years
30
Market Context
Neighborhood
Capitol Hill
Neighborhood Description

Denver's Capitol Hill is a centrally located neighborhood that offers a vibrant mix of Colorado history, architectural charm, parks, bars, and restaurants. Cap Hill is Denver's most densely populated neighborhood and is home to many apartment buildings, from modern 11-story high rises to quaint older walk-ups.

Nearby Attractions
  • Colorado State Capitol with Mile High marker
  • Civic Center Park (live music and food trucks)
  • Molly Brown House Museum
  • Cheesman Park
  • City Park
1537 N Pearl Street
4,031 SF · multifamily · Denver · CO
View OM