Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers

    1001 Depot Hill Rd, Broomfield, CO 80020

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    Mixed-use properties

    Type:Industrial, Mixed Use, Office, Retail
    Property size:
    1,270 SF
    Price / SF:
    $314/SF
    Added:
    Feb 26, 2024
    Days on Market:
    827
    Last Refresh:
    May 12 at 10:15 pm

    Property Features for 1001 Depot Hill Rd

    General Information

    Standard status
    Active
    Size
    1,270 SF
    Property subtype
    Industrial, Mixed Use, Office, Retail

    We can help!

    Listing Contact
    Patricia Wassik

    Listing agent Patricia Wassik License #CO

    Listing office Health Connect Properties

    Listing date Feb 26, 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 Health Connect Properties

    HighLights

    • Move‑in ready this fall.
    • Suitable for a variety of business or studio uses.
    • Mezzanine included.
    • Kitchenette included.
    • Finished floors.
    • Private restroom.

    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 $30.6k $24.12
    − Vacancy −$1.7k −$1.30
    EGI $29.0k $22.82
    − OpEx −$8.7k −$6.85
    NOI $20.3k $15.97
    1,270 SF · lease $24.12/SF/yr · vacancy 5.40% · expense 30.00%

    Alternative Uses

    Best Use
    Retail
    $289.8K
    $253.6K – $338.1K (±1% cap)
    NOI $20,285 @ 7.0% cap · market cap 5.07%
    Second Best
    Mixed Use
    $254.4K
    $222.6K – $296.8K (±1% cap)
    NOI $17,807 @ 7.0% cap · market cap 4.45%
    Theoretical Best
    Multifamily LT 5
    $2.83M
    $2.47M – $3.30M (±1% cap)
    NOI $197,835 @ 7.0% cap · market cap 49.46%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Flex space

    Suggested Use

    Real Estate Agency Law Firm Building Supply Spa & Massage Center Dental Office Auto Repair Shop Gym & Fitness Center Department Store Skin Care Clinic Kitchen & Bath Showroom

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

    Location Insight

    • Map
    • Local Demand
    City
    Broomfield
    County
    Jefferson
    State
    Colorado
    Longitude
    -105.045
    Latitude
    39.951

    Nearby Similar for Sale

    • $995,000
      4,029 SF

      Retail/Office/Medical Condo For Sale

      4,029 SF condo ideal for retail, office, or medical use.
      290 Nickel St, Broomfield, CO 80020
      View Details
    • $2,725,000
      2,720 SF

      Wendy's NNN Lease Investment

      New Wendy's in Broomfield, CO with long-term NNN lease.
      1905 W 6th Ave, Broomfield, CO 80020
      View Details
    • $995,000
      4,029 SF

      Retail/Office/Medical Condo For Sale

      4,029 SF condo ideal for retail, office, or medical use.
      290 Nickel #200, Broomfield, CO 80020
      View Details
    • $1,250,000

      Broomfield Multifamily Investment Opportunity

      Well-maintained 8-unit apartment building in a central location.
      265 Laurel St, Broomfield, CO 80020
      View Details
    • $1,250,000

      Broomfield Multifamily Investment Opportunity

      Eight-unit multifamily property in Broomfield, Colorado with value-add potential.
      265 Laurel St, Broomfield, CO 80020
      View Details
    • $1,499,999
      4,550 SF

      Broomfield Industrial Property with Yard

      Move-in ready industrial property with secure yard in Broomfield, CO.
      7320 W 118th Pl, Broomfield, CO
      View Details
    • $4,511,000
      8,921 SF

      Established Restaurant in Broomfield, Colorado

      Well-established Benihana restaurant for sale in a dynamic location.
      515 Zang Street, Broomfield, CO 80021
      View Details
    • $3,850,000
      3,030 SF

      Established 7-Eleven Investment Opportunity

      Long-term 7-Eleven lease in Denver MSA with rent increases.
      10128 Wadsworth Pkwy, Broomfield, CO
      View Details
    • $2,500,000
      6,119 SF

      Broomfield Office Building on 2.31 Acres

      Unique office property with modern finishes and unobstructed views.
      13005 Lowell Boulevard, Broomfield, CO 80020
      View Details
    • $1,250,000
      5,544 SF

      Broomfield Multifamily Investment Opportunity

      Eight-unit multifamily property in central Broomfield with value-add potential.
      265 Laurel Street, Broomfield, CO 80020
      View Details
    • $16,750,000
      68,064 SF

      Fully Leased Flex Buildings

      Three flex buildings in Interlocken Business Park, fully leased.
      100 Technology Dr, Broomfield, CO
      View Details
    • $2,825,000
      3,925 SF

      Broomfield Warehouse/Flex Space For Rent

      Clean, remodeled warehouse/flex space with dock-high loading.
      1 Park Street, Broomfield, CO
      View Details

    FAQs

    Where is this mixed-use property located?
    The property is located at 1001 Depot Hill Rd Broomfield, CO.
    What is the asking price?
    The asking price for this property is $400,000.
    What are key features of this property?
    This property features: Move‑in ready this fall.; Suitable for a variety of business or studio uses.; Mezzanine included.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Patricia Wassik
    Real Estate License ID: CO
    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
    1001 Depot Hill Rd, Broomfield, CA 80020
    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!