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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    9658 Havana St Commerce City, CO 80022

    • Warehouses
    • 1,200 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Warehouses

    Property Details for 9658 Havana St

    Year built
    2023
    Property size
    1,200 SF
    Property type
    Warehouses
    Property subtype
    Industrial properties

    Description

    This exceptional investment opportunity presents a 1,200-square-foot industrial condo in Commerce City, Colorado, currently under a one-year net lease (NNN) agreement commencing May 14, 2024, and expiring April 29, 2025. The property, built in 2023, boasts a 7.83% cap rate and a net operating income (NOI) of $25,200, with an asking price of $321,874 ($268.23 per square foot). Located at 9658 Havana St Unit B12, 80022, this single-unit warehouse is zoned for storage and warehousing and features a 14x14 or 12x14 insulated overhead door with an operator, 60-amp electrical service, high-bay LED lighting, a gas heater, and R19 demisting walls/R21 roof. The property benefits from convenient amenities including an RV dump station with fresh water hookups, secure gated access with 24/7 availability, and LED exterior lighting. A clubhouse provides additional value with restrooms, a kitchenette, and meeting/relaxation areas. The unit includes a 4-plex 110-volt outlet. This is a turnkey investment with a pre-existing tenant, offering immediate cash flow and a strong return on investment. The property's location in Adams County provides easy access to major transportation routes.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Commerce City
    County
    Adams
    State
    Colorado
    Longitude
    -104.866
    Latitude
    39.8719

    Comparable in this City

    • Value Estimation by Request
      1,942 SF

      9658 Havana St

      Distribution properties • 1,942 SF
      9658 Havana St, Commerce City, CO 80022
      View Details
    • Value Estimation by Request
      1,100 SF

      9658 Havana St

      Automotive properties • 1,100 SF
      9658 Havana St, Commerce City, CO 80022
      View Details
    • Value Estimation by Request
      1,500 SF

      9658 Havana St

      Distribution properties • 1,500 SF
      9658 Havana St, Commerce City, CO 80022
      View Details
    • Value Estimation by Request
      1,352 SF

      9658 Havana St -

      Distribution properties • 1,352 SF
      9658 Havana St -, Commerce City, CO 80022
      View Details
    • Value Estimation by Request
      1,661 SF

      9658 Havana St

      Distribution properties • 1,661 SF
      9658 Havana St, Commerce City, CO 80022
      View Details
    • Value Estimation by Request
      54,600 SF

      8705 Rosemary St

      Flex space • 54,600 SF
      8705 Rosemary St, Commerce City, CO 80022
      View Details

    Similar Nearby for Sale

    • $338,000
      1,352 SF

      Luxury Garage Condo in Commerce City

      1,352 SF Warehouse Condo for Sale
      9658 Havana St -, Commerce City, CO 80022
      View Details
    • $375,000
      1,500 SF

      Luxury Garage Condo in Commerce City

      1,500 SF Industrial Condo - $375K
      9658 Havana St, Commerce City, CO 80022
      View Details
    • $275,000
      1,100 SF

      Commerce City Warehouse Condo

      Luxury garage condo, 1,100 sq ft, $250/sq ft.
      9658 Havana St, Commerce City, CO 80022
      View Details
    • $367,500
      1,500 SF

      Luxury Garage Condo in Commerce City

      1,500 SF Industrial Condo - $367,500
      9658 Havana St, Commerce City, CO 80022
      View Details
    • $275,000
      1,100 SF

      Luxury Garage Condo in Commerce City

      1,100 SF Warehouse Condo for Sale
      9658 Havana St, Commerce City, CO 80022
      View Details
    • $275,000
      1,100 SF

      Commerce City Warehouse Condo

      Luxury Garage Condo, 1,100 SF, Vacant
      9658 Havana St, Commerce City, CO 80022
      View Details

    Similar Nearby for Lease

    • $10 SF/Yr
      19,785 SF

      4850 Olive St

      Distribution properties • 19,785 SF
      4850 Olive St, Commerce City, CO 80022
      View Details
    • Contact for pricing
      154,831 SF

      Ascent Commerce Center: Building 1

      Class A Industrial Space Available
      17776 84Th Ave, Commerce City, CO 80022
      View Details
    • Contact for pricing
      101,120 SF

      18146 84Th Ave

      Distribution properties • 101,120 SF
      18146 84Th Ave, Commerce City, CO 80022
      View Details
    • $8 SF/Yr
      35,037 SF

      Commerce City Warehouse Space Available

      Industrial warehouse, multiple units, 35,037 sqft
      6100-6170 49Th Ave, Commerce City, CO 80022
      View Details
    • Contact for pricing
      101,120 SF

      New Industrial Distribution Center

      Class A warehouse near Denver International Airport available for lease.
      18146 E 84Th Ave, Denver, CO 80022
      View Details
    • Contact for pricing
      178,027 SF

      Commerce City Warehouse Distribution Center

      New Class A warehouse near Denver International Airport.
      17956 East 84Th Ave, Commerce City, CO 80022
      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.
    9658 Havana St
    Commerce City, CO 80022
    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.