Retail Condo with Monument
D-5420 Arapahoe Ave, Boulder, CO 80302
For Sale
$515,000
BC-1 zoning accommodates office, retail, personal service, wellness, and fitness uses.
Property Size1,082 SF
Price / SF$475.97
Days on Market428
Property Features for D-5420 Arapahoe Ave
General Information
Standard status
Size
Zoning
Site & Location
Neighborhood
Additional Details
Cap Rate
Taxes and HOA fees
Annual Taxes
Listing Agency:
Gibbons-White, Inc.
(303) 442-1040
Listed By:
Michael-Ryan McCarty · License CO FA.040029628
(303) 586-5939
Source:
Exprealty
Added: Sep 11, 2025
Changed: Nov 9
Last Checked: Nov 10 at 9:09AM
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 Gibbons-White, Inc.
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This 1,082 SF retail condominium is currently operating as a dispensary and includes a waiting and reception area, dedicated retail space, an office, and a restroom. The property is leased through December 31, 2026, with a 6.1% cap rate. Monument signage is available for the premises.
Located at D-5420 Arapahoe Ave in Boulder, the property is near 55th St and Arapahoe Ave. BC-1 zoning supports a broad range of office, retail, personal service, wellness, and fitness uses, providing flexibility for future occupancy or continued retail operations.
Located at D-5420 Arapahoe Ave in Boulder, the property is near 55th St and Arapahoe Ave. BC-1 zoning supports a broad range of office, retail, personal service, wellness, and fitness uses, providing flexibility for future occupancy or continued retail operations.
Key Highlights
- 1,082 SF retail condominium currently operating as a dispensary
- Waiting and reception area, retail area, office, and restroom
- Leased through December 31, 2026
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$17,846
Cap Rate
3.47%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$356,920
$356.9K
Cap Rate 7%
$254,943
$254.9K
Cap Rate 9%
$198,289
$198.3K
Market Conditions
NOI Build-Up for 1,082 SF
Gross rent
$27.3K $25.20/SF
− Vacancy
−$1.8K −$1.64/SF
EGI
$25.5K $23.56/SF
− OpEx
−$7.6K −$7.07/SF
NOI
$17.8K $16.49/SF
Area
Boulder, CO
Vacancy
6.50%
Lease Rate
$25.20 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$356,920
Cap Rate 7%
$254,943
Cap Rate 9%
$198,289
Alternative Uses
Best Use
Retail
$254.9K
$223.1K – $297.4K
NOI $17,846 @ 7.0% cap · market cap 3.47%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$365.6K
$319.9K – $426.6K
NOI $25,594 @ 7.0% cap · market cap 4.97%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Current Use
Location Intelligence
Trade Area within ½ mile
715
Businesses Nearby
Explore this area
Business Placement
Demographics for 80302, CO
27,322
Population
13,556
Households
2
Avg Household Size
29
Median Age
75%
College-Educated
98%
High-School Grad
93.9 sq mi
ZIP Area
291
Density / Sq Mi
$60,649
Median Household Income
$19,586
Median Earnings
$1,850
Median Rent
$1,123,800
Median Home Value
Market
Properties on Market for Retail space in Boulder
Vacancy Rate% for Retail in Boulder, CO
Frequently Asked Questions
What type of property is this?
Retail space - BC-1 zoning accommodates office, retail, personal service, wellness, and fitness uses.
Where is this retail space located?
The property is located at D-5420 Arapahoe Ave Boulder, CO.
What is the asking price?
The asking price for this property is $515,000.
What are key features of this property?
This property features: 1,082 SF retail condominium currently operating as a dispensary; Waiting and reception area, retail area, office, and restroom; Leased through December 31, 2026
