Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    4450 Ledge Rock Dr Johnstown, CO 80534
    Property profile & analytics

    4450 Ledge Rock Dr, Johnstown, CO 80534

    View on Map
    • Retail properties & Spaces
    • 50,000 SF
    • 1.95 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Retail properties & Spaces

    Property Details for 4450 Ledge Rock Dr

    Year built
    2024
    Lot size
    1.95 lot acres
    Property type
    Retail properties & Spaces
    Property subtype
    Retail space

    Description

    This exceptional investment opportunity presents a 50,000 square foot, freestanding Murdoch's Ranch & Home Supply store in Johnstown, Colorado. Located at 4450 Ledge Rock Dr, this property boasts a 19.4-year remaining lease term (expiring 03/31/2044) with a strong corporate tenant, Murdoch's, a regional chain with 40+ locations. The lease is a Net Net (NN) structure, featuring 10% rent bumps every five years and five five-year renewal options. The property sits on a 1.95-acre lot within the new Ledge Rock Center, a developing mixed-use project including residential and retail components. The strategic location at the southeast corner of I-25 and US Highway 60 (97,800 vehicles per day) ensures high visibility and accessibility. A newly opened Buc-ee's is located directly across the interstate, further enhancing the area's traffic and commercial appeal. Johnstown's rapid population growth (84.75% since 2010, projected 22% growth by 2028) contributes to a robust market for this type of retail. The property's current Net Operating Income (NOI) is $789,375, representing a 6.25% cap rate on the $12,630,000 asking price. Seller carry financing with below-market interest is available. This is a rare opportunity to acquire a high-performing retail asset in a rapidly expanding market with a long-term, secure lease. The building was constructed in 2024 and is currently 100% occupied.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Johnstown
    County
    Weld
    State
    Colorado
    Longitude
    -104.965
    Latitude
    40.3321

    Comparable in this City

    • Value Estimation by Request
      18,700 SF

      4836 Larimer Pkwy

      Restaurants
      4836 Larimer Pkwy, Johnstown, CO 80534
      View Details
    • Value Estimation by Request

      6086 South 1St St

      Day care centers
      6086 South 1St St, Johnstown, CO 80534
      View Details
    • Value Estimation
      $1,820,000
      20,042 SF

      4365 Ledge Rock Dr

      RETAIL STORES (PERSONAL SERVICES)
      4365 Ledge Rock Dr, Johnstown, CO 80534
      View Details
    • Value Estimation
      $6,980,000
      49,000 SF

      4990 Ronald Reagan Blvd

      RETAIL STORES (PERSONAL SERVICES)
      4990 Ronald Reagan Blvd, Johnstown, CO 80534-6568
      View Details
    • Value Estimation
      $1,060,000
      6,396 SF

      142 Gtwy Cir

      RETAIL STORES (PERSONAL SERVICES)
      142 Gtwy Cir, Johnstown, CO 80534
      View Details
    • Value Estimation by Request
      2,328 SF

      28 Parish Ave

      RETAIL STORES (PERSONAL SERVICES)
      28 Parish Ave, Johnstown, CO 80534-7800
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      750 SF

      Downtown Johnstown Retail Building

      Retail building ideal for coffee shop, bakery, or tea room.
      116 W Charlotte St, Johnstown, CO 80534
      View Details
    • $1,150,000
      31,048 SF

      Mixed-Use Building in Prime Location

      31,048 SF mixed-use building with versatile zoning and solid infrastructure.
      310 South 1St St, Johnstown, CO 80534
      View Details
    • Contact for pricing

      TBD Gateway Circle, Johnstown, CO 80534

      Commercial land
      Tbd Gtwy Cir, Johnstown, CO 80534
      View Details
    • Contact for pricing
      88,000 SF

      Retail Space in Johnstown, CO

      Retail space available in rapidly growing Northern Colorado location.
      4939 Thompson Pkwy, Johnstown, CO 80534
      View Details
    • Contact for pricing

      Restaurant Opportunity Near I-25

      Turnkey restaurant or redevelopment opportunity near I-25 and Highway 34.
      4801 Thompson Pkwy, Johnstown, CO 80534
      View Details
    • Contact for pricing
      13,100 SF

      Class A Retail Center

      Premier multi-tenant retail center in Northern Colorado for sale.
      4884 Larimer Pkwy, Johnstown, CO 80534
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      2,360 SF

      Retail Space Near Busiest Intersection

      Retail space available near a high-traffic intersection in Johnstown, CO.
      4857 Thompson Pkwy, Johnstown, CO 80534
      View Details
    • $30 SF/Yr
      906 SF

      Retail Space on Larimer Parkway

      Retail space available for lease in Johnstown, Colorado.
      4836 Larimer Pkwy, Johnstown, CO 80534
      View Details
    • Contact for pricing
      906 SF

      Prime Retail Space in Johnstown

      906 SF retail space with high visibility in Johnstown.
      4828-4836 Larimer Pkwy, Johnstown, CO 80534
      View Details
    • $12 SF/Yr
      75,600 SF

      North Ridge Industrial Flex Space

      Johnstown, CO industrial flex space available
      0 Tbd Johnstown Co, Johnstown, CO 80534
      View Details
    • Contact for pricing

      Retail Space Near I-25

      Retail property near I-25 and Highway 34, fully leased.
      4909 Thompson Pkwy, Johnstown, CO 80534
      View Details
    • Contact for pricing
      10,000 SF

      Premier Retail Destination in Loveland

      Northern Colorado's leading open-air lifestyle center for lease.
      Mall Access Rd, Loveland, CO 80534
      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.
    4450 Ledge Rock Dr
    Johnstown, CO 80534
    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
    4450 Ledge Rock Dr, Johnstown, CO, 80534
    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!