Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Single-Tenant Retail Net Lease Title is generated by Realmo AI

    5451 East Harmony Road, Timnath, CO 80547

    View on Map
    Claim this Listing
    New
    For Sale
    $1,266,667

    Long remaining lease term with scheduled rent increases and two renewal options.

    Type:Retail
    Property size:
    1,900 SF
    Price / SF:
    $666/SF
    Added:
    Jun 4, 2026
    Days on Market:
    4
    Last Refresh:
    Jun 6 at 2:06 am

    Property Features for 5451 East Harmony Road

    General Information

    Standard status
    Active
    Size
    1,900 SF
    Property subtype
    Retail

    We can help!

    Listing Contact
    Jon Rue

    Listing agent Jon Rue

    Listing office CBRE - Fort Collins

    Listing date Jun 4, 2026

    Source Cbre

    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 CBRE - Fort Collins

    HighLights

    • 10‑year lease term in place, with lease end date 09/30/2036
    • Current rent is $76,000 per year ($6,333.33 monthly)
    • Scheduled annual rent increases of 10% in year 6
    • Includes two 5‑year renewal options
    • Total net lease structure: tenant reimburses landlord for a share of costs and expenses
    • Stated cap rate of 6%

    Overview

    This single-tenant retail property is offered for sale on a total net lease basis, with the tenant responsible for reimbursing the landlord for a share of all costs and expenses. The current annual rent is $76,000, and the lease term is described as 10 years beginning 10/1/26 with the lease ending 9/30/2036. Annual rent increases are scheduled at 10% in year 6, and the agreement includes two additional 5-year renewal options.

    The property is located at 5451 East Harmony Road in Timnath, Colorado. At approximately 1,900 square feet, the building is sized for an end-user or owner-operator seeking a dedicated retail footprint under a net structure.

    For buyers evaluating leased retail exposure, the key business terms are the full net lease responsibility assigned to the tenant, the defined lease expiration date, and the built-in step-up in rent in year 6. Renewal options provide additional horizon beyond the initial term, supporting continuity of occupancy from the date the 10/1/26 period begins through the stated lease end of 9/30/2036.
    Location Intelligence

    Current Use by Public Records

    Retail space

    Suggested Use

    Restaurant Real Estate Agency Law Firm Building Supply Big Box & Wholesale Store Spa & Massage Center Auto Repair Shop Hair Salon Nail Salon Hotel & Motel

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Timnath
    County
    Larimer
    State
    Colorado
    Longitude
    -104.983
    Latitude
    40.5297

    Nearby Similar for Sale

    • $22,851,675
      43,827 SF

      Mixed-Use Development in Timnath

      Upscale mixed-use development with retail, office, and communal spaces.
      5451 E Harmony, Timnath, CO 80547
      View Details
    • $539,890
      707 SF

      Retail Space on Harmony Road

      Retail space with excellent access and high visibility.
      5451 East Harmony Road, Timnath, CO, 80547
      View Details
    • $848,700
      10,027 SF

      Timnath Warehouse with Drive-In Access

      10,027 SF warehouse featuring drive-in access and high ceilings.
      5000 Goodman Rd, Timnath, CO
      View Details
    • Contact for pricing

      Office Condos For Sale

      Five office condos available for sale in Timnath, Colorado.
      5000 Goodman St, Timnath, CO 80547
      View Details

    FAQs

    What type of property is this?
    Retail space - Long remaining lease term with scheduled rent increases and two renewal options.
    Where is this retail space located?
    The property is located at 5451 East Harmony Road Timnath, CO.
    What is the asking price?
    The asking price for this property is $1,266,667.
    What are key features of this property?
    This property features: 10‑year lease term in place, with lease end date 09/30/2036; Current rent is $76,000 per year ($6,333.33 monthly); Scheduled annual rent increases of 10% in year 6
    (970) 948-8300
    We can help!
    Listing Contact
    Jon Rue
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    5451 East Harmony Road, Timnath, CO 80547
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!