Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Renovated Office Building For Sale Title is generated by Realmo AI

    30922 Hilltop Dr, Evergreen, CO

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    Recently renovated office building with ample parking and great visibility.

    Type:OFFICE
    Property size:
    2,750 SF
    Lot size:
    0.36 Acres
    Price / SF:
    $218/SF
    Added:
    Jul 1, 2025
    Days on Market:
    321
    Last Refresh:
    Apr 5 at 10:29 pm

    Property Features for 30922 Hilltop Dr

    General Information

    Standard status
    Active
    Size
    2,750 SF
    Lot size
    0.36 Acres
    Property subtype
    OFFICE

    We can help!

    Listing Contact
    Bill Downes, CCIM
    Bill Downes, CCIM

    Listing agent Bill Downes, CCIM

    Listing office Evergreen Commercial Group

    Listing date Jul 1, 2025

    Source Moodyscre

    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 Evergreen Commercial Group

    HighLights

    • Fully rented, providing immediate income.
    • Recently renovated, offering a modern appeal.
    • Great visibility from Evergreen Pkwy, a prime location advantage.
    • Easy North South access from Evergreen Pkwy.
    • Ample parking for tenants and visitors.
    • Evergreen Metro Water and Sewer.

    Overview

    This fully rented office building offers great visibility from Evergreen Parkway and easy north-south access. The property features ample parking and has been recently renovated. It benefits from Evergreen Metro Water and Sewer services. The building has a size of 2750 square feet.

    Financial Insights

    Value Estimation Calculated for Office B

    Conservative
    $411.8K
    NOI $37,059 @ 9.00% cap · cautious / downside scenario
    Moderate
    $529.4K
    NOI $37,059 @ 7.00% cap · market / base-case scenario
    Aggressive
    $741.2K
    NOI $37,059 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    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.
         Calculated for Office B

    Component $ $/SF
    Gross rent $55.8k $20.28
    − Vacancy −$6.4k −$2.31
    EGI $49.4k $17.97
    − OpEx −$12.4k −$4.49
    NOI $37.1k $13.48
    2,750 SF · lease $20.28/SF/yr · vacancy 11.40% · expense 25.00%

    Alternative Use Scenarios

    Best Use
    Office B
    $529.4K
    $463.2K – $617.7K (±1% cap)
    NOI $37,059 @ 7.0% cap · market cap 6.18%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Multifamily LT 5
    $6.12M
    $5.35M – $7.14M (±1% cap)
    NOI $428,382 @ 7.0% cap · market cap 71.40%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Office buildings

    Map

    City
    Evergreen
    County
    Jefferson
    State
    Colorado
    Longitude
    -105.351
    Latitude
    39.6589

    Nearby Similar for Sale

    • $335,000
      1,000 SF

      Evergreen Office Condo For Sale

      1,000 SF office condo with kitchen, bath, and laundry.
      30746 Bryant Dr 401, Evergreen, CO 80439
      View Details
    • $999,999
      4,000 SF

      Evergreen Office Space for Sale

      Office spaces in Evergreen, CO, with mountain views and modern amenities.
      30480 Stagecoach Blvd, Evergreen, CO 80439
      View Details
    • $100,000
      365 SF

      Evergreen Office Condo For Sale

      Turnkey office condo in central Evergreen with foothills views.
      30752 Southview Dr G/110, Evergreen, CO 80439
      View Details
    • $345,000
      1,000 SF

      Evergreen Office Condo with Amenities

      Ground-floor office condo with kitchen, bath, laundry, and parking.
      30746 Bryant Drive #401, Evergreen, CO 80439
      View Details
    • $895,000
      1,618 SF

      Equestrian Property with Vintage Log Cabin

      Three-acre Evergreen property with horse setup, home, and log cabin.
      8830 Blue Creek, Evergreen, CO 80439
      View Details
    • $995,000

      Unique Building with I-70 Visibility

      Two-unit building with I-70 visibility, suitable for short-term rentals.
      25 Saddleback Dr A and B, Evergreen, CO 80439
      View Details
    • $2,485,000
      15,907 SF

      Historic Inn Ideal for Many

      Historic inn suitable for various uses near Downtown Evergreen.
      8136 S Brook Forest Rd, Evergreen, CO 80439
      View Details
    • $2,950,000

      Evergreen Multifamily Investment Opportunity

      Six contiguous properties in downtown Evergreen, Colorado, with significant upside potential.
      27957-28178 Knowles Road, Evergreen, CO 80439
      View Details
    • $1,650,000
      10,229 SF

      Evergreen Office/Medical Building For Sale

      Renovated 10,229 SF building suitable for office or medical use.
      30616 Bryant Dr, Evergreen, CO
      View Details
    • $1,995,000
      6,875 SF

      Evergreen Parkway Commercial Buildings For Sale

      Two buildings on Evergreen Parkway with income and redevelopment potential.
      3022 Evergreen Pkwy, Evergreen, CO 80439
      View Details
    • $700,000
      3,355 SF

      Evergreen Office/Warehouse Investment Opportunity

      3,355 SF office/warehouse in Evergreen, move-in ready with ample parking.
      35715 U.S. Highway 40 Unit D201 - D202, Evergreen, CO 80439
      View Details
    • $725,000

      Historic Building in Downtown Evergreen

      Retail and office space in a high-traffic, walkable location.
      28235 Hwy 74, Evergreen, CO
      View Details

    FAQs

    What type of property is this?
    Office building - Recently renovated office building with ample parking and great visibility.
    Where is this office building located?
    The property is located at 30922 Hilltop Dr Evergreen, CO.
    What is the asking price?
    The asking price for this property is $600,000.
    What are key features of this property?
    This property features: Fully rented, providing immediate income.; Recently renovated, offering a modern appeal.; **Great visibility from Evergreen Pkwy**, a prime location advantage.
    (303) 880-9880 Call to check price and availability
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing Bill Downes, CCIM
    Bill Downes, CCIM
    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
    30922 Hilltop Dr, Evergreen, CO
    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!