Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Sherwood Park Leased Units Building Title is generated by Realmo AI

    403 Kennedy Ave, Grand Junction, CO 81501

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    Leased units in updated building with private parking lot.

    Type:Office, Retail
    Property size:
    4,590 SF
    Price / SF:
    $174/SF
    Added:
    Sep 25, 2024
    Days on Market:
    620
    Last Refresh:
    May 12 at 8:04 pm

    Property Features for 403 Kennedy Ave

    General Information

    Standard status
    Active
    Size
    4,590 SF
    Property subtype
    Office, Retail

    Building Details

    Year Built
    1956

    We can help!

    Listing Contact
    Jan Kimbrough Miller

    Listing agent Jan Kimbrough Miller License #CO 100013124

    Listing office The Agency Grand Junction

    Listing date Sep 25, 2024

    Source Crexi

    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 The Agency Grand Junction

    HighLights

    • Prime location on Sherwood Park.
    • Fully updated in 2018, including interior, exterior, and major mechanicals.
    • Stand‑alone building with private parking lot.
    • Five leased units providing income with a 6.1% cap rate based on NOI.
    • ADA compliant bathrooms and entrances.
    • MU‑1 zoning offering flexible usage options.

    Overview

    Located on Sherwood Park, this stand-alone building features five leased units and a private parking lot. The property underwent a complete interior, exterior, and major mechanical systems update in 2018. It includes ADA-compliant bathrooms and entrances. The property offers the option to continue leasing all units or to occupy one or more units for business use. Zoned MU-1, refer to associated documents for allowed uses. The property size is 4590 square feet. The capitalization rate, based on net operating income, is 6.1%.

    Local Financial Insights For Retail

    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 $66.1k $14.40
    − Vacancy −$3.9k −$0.85
    EGI $62.2k $13.55
    − OpEx −$18.7k −$4.07
    NOI $43.5k $9.49
    4,590 SF · lease $14.40/SF/yr · vacancy 5.90% · expense 30.00%

    Alternative Uses

    Best Use
    Retail
    $622.0K
    $544.2K – $725.6K (±1% cap)
    NOI $43,537 @ 7.0% cap · market cap 5.45%
    Second Best
    Office B
    $619.7K
    $542.2K – $722.9K (±1% cap)
    NOI $43,376 @ 7.0% cap · market cap 5.43%
    Theoretical Best
    Healthcare Medical
    $8.71M
    $7.62M – $10.16M (±1% cap)
    NOI $609,736 @ 7.0% cap · market cap 76.31%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Benak Susan G ... Dental Office Cary Jeannine M Alternative Medicine Practice Farmers Union Insurance: ... Insurance Agency Farmers Union Insurance: ... Insurance Agency Columbine Realty & Property ... Property Management Company

    Suggested Use

    Restaurant Law Firm Real Estate Agency Dental Office Spa & Massage Center Hair Salon Nail Salon Building Supply Gym & Fitness Center Pharmacy

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

    Location Insight

    • Map
    • Local Demand
    City
    Grand Junction
    County
    Mesa
    State
    Colorado
    Longitude
    -108.5657309
    Latitude
    39.0795064

    Nearby Similar for Sale

    • $1,700,000
      5,000 SF

      Iconic Grand Junction Business Opportunity

      Local landmark business and property for sale in Grand Junction.
      581 29 Road, Grand Junction, CO 81504
      View Details
    • $950,000
      6,642 SF

      Grand Junction Quadplex Investment

      Quadplex with long-term tenants and recent unit refresh, offering an established rental history for investors.
      2931 Paula Lane, Grand Junction, CO 81504
      View Details
    • $850,000
      1,500 SF

      Grand Junction Commercial Opportunity

      4.33 acres with warehouse, ready for immediate occupancy.
      760 21 1/2 Road, Grand Junction, CO 81505
      View Details
    • $8,600,000
      101,943 SF

      Grand Junction Distribution Warehouse For Sale

      8.27 acre property with 101,943 SF distribution warehouse.
      563 Sandhill Lane, Grand Junction, CO 81505
      View Details
    • $1,190,085
      6,103 SF

      Grand Junction Duplex Investment Property

      Duplex with excellent rental history and a 5.22% cap rate.
      3006 1/2 3018 Oakwood Drive, Grand Junction, CO 81504
      View Details
    • $599,000
      1,842 SF

      Profitable Liquor Store Opportunity

      Established liquor store for sale in Grand Junction, Colorado.
      715 Horizon Drive, Grand Junction, CO 81506
      View Details
    • $596,310
      3,058 SF

      Grand Junction Duplex Investment Property

      Residential investment duplex with excellent rental history in Grand Junction.
      3006 1/2 Oakwood Drive, Grand Junction, CO 81504
      View Details
    • $1,360,000
      4,666 SF

      New Duplex in Village Center

      Two-story duplex with modern finishes in a convenient location.
      665 Tilman Drive, Grand Junction, CO 81506
      View Details
    • $940,000
      3,520 SF

      Grand Junction Commercial Development Opportunity

      Commercial office, 4-plex on 0.89 acres with development potential.
      2718 Patterson Road, Grand Junction, CO 81506
      View Details
    • $593,775
      3,045 SF

      Grand Junction Duplex Investment Property

      Residential investment duplex with excellent rental history in Grand Junction.
      3018 Oakwood Drive, Grand Junction, CO 81504
      View Details
    • $719,950
      1,978 SF

      Downtown Grand Junction Triplex

      Triplex near CMU with permitted, high-end remodels and long-term tenants.
      236 Gunnison Avenue, Grand Junction, CO 81501
      View Details
    • $500,000

      Triple Net Office Suite with Long-Term Tenant

      Strong triple-net profile featuring an office layout and an updated HVAC system with a long-term, renewal-eligible tenant.
      2472 Patterson Road, Grand Junction, CO 81505
      View Details

    FAQs

    What type of property is this?
    Retail space - Leased units in updated building with private parking lot.
    Where is this retail space located?
    The property is located at 403 Kennedy Ave Grand Junction, CO.
    What is the asking price?
    The asking price for this property is $799,000.
    What are key features of this property?
    This property features: Prime location on Sherwood Park.; Fully updated in 2018, including interior, exterior, and major mechanicals.; Stand‑alone building with private parking lot.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Jan Kimbrough Miller
    Real Estate License ID: CO 100013124
    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
    403 Kennedy Ave, Grand Junction, CO 81501
    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!