Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    120 Brg St Brighton, CO 80601-2898

    • Commercial land
    • 0.71 lot acres
    OFF-MARKET
    Last Sale
    Jun 20, 2023
    $520,000
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-2127353
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Commercial land

    Property Details for 120 Brg St

    Lot size
    0.71 lot acres
    Property type
    Commercial land
    APN
    R0187233
    APU
    R0187233

    Description

    This exceptional investment opportunity presents a fee-simple ownership of a newly constructed (2024), 950-square-foot Dutch Bros Coffee drive-thru located at 120 W Bridge St, Brighton, CO 80601. The property sits on a 0.71-acre lot in a prime retail location within Adams County, experiencing high daily traffic counts. This single-tenant, absolute NNN lease boasts a 15-year term commencing December 31, 2024, and expiring December 31, 2039, with three, five-year renewal options. The lease includes a 10% rent increase every five years, ensuring consistent income growth. The property currently generates a Net Operating Income (NOI) of $159,500, resulting in a 5.10% cap rate. The tenant, Dutch Bros Coffee, is a credit-rated, nationally recognized coffee chain providing a strong corporate guarantee. Brighton, a thriving suburb northeast of Denver, offers a robust demographic profile, with over 34,000 residents within a three-mile radius and over 273,000 within ten miles, boasting average household incomes exceeding $96,000 and $117,000 respectively within those radii. This presents a secure, low-maintenance investment with significant long-term potential. The property's 100% occupancy and strong tenant covenant make it an attractive addition to any portfolio. The asking price is $3,127,000.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Brighton
    County
    Adams
    State
    Colorado
    Longitude
    -104.826
    Latitude
    39.9864
    CBSA code
    19740
    CBSA name
    DENVER-AURORA, CO METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $12,527
    $114,040
    $0.00
    $114,040
    -
    $408,763
    $0.00
    $408,763

    Comparable in this City

    • Value Estimation by Request
      1.32 Acres

      Brighton, CO 80601

      VACANT COMMERCIAL LAND • 1.32 Acres
      Brighton, CO 80601
      View Details
    • Value Estimation by Request
      1.47 Acres

      Brighton, CO 80601

      VACANT COMMERCIAL LAND • 1.47 Acres
      Brighton, CO 80601
      View Details
    • Value Estimation by Request
      0.38 Acres

      1777 68th Ave

      VACANT COMMERCIAL LAND • 0.38 Acres
      1777 68th Ave, Brighton, CO 80601
      View Details
    • Value Estimation by Request
      1.29 Acres

      983 8th Ave

      VACANT COMMERCIAL LAND • 1.29 Acres
      983 8th Ave, Brighton, CO 80601-3281
      View Details
    • Value Estimation by Request
      0.26 Acres

      105 4th Ave

      VACANT COMMERCIAL LAND • 11,250 SF
      105 4th Ave, Brighton, CO 80601-2031
      View Details
    • Value Estimation by Request
      0.09 Acres

      148 Bush St

      VACANT COMMERCIAL LAND • 4,000 SF
      148 Bush St, Brighton, CO 80601
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      151 Acre Mixed-Use Project

      151 acre mixed-use project in Brighton, Colorado.
      Pelican St, Brighton, CO 80601
      View Details
    • $1,534,350
      5 SF

      Brighton Land For Sale

      5.79 acres of land for sale in Brighton, Colorado.
      15520 E 168Th Ave, Brighton, CO 80601
      View Details
    • Contact for pricing

      151 Acre Mixed-Use Project

      151 acre mixed-use project in Brighton, Colorado.
      4616 Mt Princeton St, Brighton, CO 80601
      View Details
    • $750,000

      Commercial Land For Sale

      Commercial land available for sale.
      281 S Main St, Brighton, CO 80601
      View Details
    • $9,000,000
      79.49 Acres

      Prime Brighton Land Opportunity

      79.49 acre lot in rapidly growing Brighton area.
      144Th Ave, Brighton, CO 80601
      View Details
    • $335,000

      Prime Commercial Land in Brighton

      2.7-acre commercial lot zoned C-2, great development opportunity.
      13150 E 160 Ave, Brighton, CO 80601
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      8,400 SF

      Bromley Plaza: Brighton Retail Pad

      High-visibility retail pad, 8,400 sqft.
      825 Kuner Rd, Brighton, CO 80601
      View Details
    • Contact for pricing
      43,560 SF

      Brighton Pad Site - Kohl's Neighbor

      Prime 1-acre pad, high-growth area.
      2425 Prairie Center Pkwy, Brighton, CO 80601
      View Details
    • Contact for pricing
      104,544 SF

      Brighton Commons Commercial Pads

      Prime Adams County land, lease or buy.
      68 50 Ave, Brighton, CO 80601
      View Details
    • $17 SF/Yr
      2,025 SF

      Downtown Brighton Retail Space Available

      2,025 SF retail space in Downtown Brighton for lease.
      244 E Bridge St, Brighton, CO 80601
      View Details
    • Contact for pricing
      22,200 SF

      Industrial Yard and Warehouse Space

      Flexible industrial space with yard in Brighton, Colorado.
      821 27Th Ave, Brighton, CO 80601
      View Details
    • Contact for pricing
      2,258 SF

      Retail Space in Prairie Center

      Dominant commercial development with highway visibility and access.
      2239 Prairie Center Pkwy, Brighton, CO 80601
      View Details
    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.
    120 Brg St
    Brighton, CO 80601-2898
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.