999 Pearl Street Denver, CO 80203
Meticulously renovated 16-unit apartment building in the heart of Capitol Hill.
Property Features for 999 Pearl Street
General Information
- Standard status
- Active
- Size
- 12,175 SF
- Property subtype
- Multifamily
Building Details
- Year Built
- 1961
Listing office Pinnacle Real Estate Advisors (719) 651-8495
Listing date Nov 21, 2025
Source Pinnaclerea
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of Pinnacle Real Estate Advisors
Investment Insights
Based on property information with market context.
Key Highlights
- Assumable Financing at 3.92% for 3.5 more years!
- 5.17% CAP Rate on Actual Numbers
- Meticulously renovated 16‑unit apartment building in Capitol Hill, Denver, with 14 out of 16 units extensively renovated.
Local Financial Insights For Apartment 5plus
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $357.9k | $29.40 |
| − Vacancy | −$21.8k | −$1.79 |
| EGI | $336.1k | $27.61 |
| − OpEx | −$151.2k | −$12.42 |
| NOI | $184.9k | $15.18 |