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

    1028 Gaylord St Denver, CO 80209-4684

    • Turn key restaurants
    • 7,707 SF
    • 0.13 lot acres
    OFF-MARKET
    Last Sale
    May 04, 2021
    $1,950,000
    Value Estimations
    $1,920,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-0232689
    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

    • ALT Fitness (All Level Training) / Gym & Fitness Center
    • Modern Bungalow / Furniture & Home Goods / Home Decor Store

    Property Details for 1028 Gaylord St

    Year built
    1958
    Construction
    WOOD
    Lot size
    0.13 lot acres
    Property size
    7,707 SF
    Zone code
    U-MS-2
    Property type
    Turn key restaurants
    APN
    05144-27-002-000
    APU
    514427002000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $1,910,000
      ML approach
      $1,880,000

    • Alternative Use

      Use
      Estimation
      RESTAURANT
      $3,150,000
      Current use
      APARTMENT HOUSE (5+ UNITS)
      $3,120,000
      Change: -1% Conversion: Difficult
      AUTO REPAIR, GARAGE
      $3,085,000
      Change: -2% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Denver
    County
    Denver
    State
    Colorado
    Longitude
    -104.961
    Latitude
    39.6978
    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
    $56,113
    $231,820
    $454,320
    $686,140
    -
    $860,900
    $1,628,400
    $2,489,300

    Comparable in this City

    • Value Estimation by Request
      9,307 SF

      457 Broadway

      RESTAURANT • 9,307 SF
      457 Broadway, Denver, CO 80209-1517
      View Details
    • Value Estimation by Request
      1,205 SF

      301 Pennsylvania St

      RESTAURANT • 1,205 SF
      301 Pennsylvania St, Denver, CO 80209-1921
      View Details
    • Value Estimation by Request
      3,102 SF

      882 Pearl St, Unit 890

      RESTAURANT • 3,102 SF
      882 Pearl St, Denver, CO 80209-4222
      View Details
    • Value Estimation by Request
      3,268 SF

      431 Bayaud Ave, Unit C-100

      RESTAURANT • 3,268 SF
      431 Bayaud Ave, Denver, CO 80209-1849
      View Details
    • Value Estimation by Request
      2,829 SF

      1001 Gaylord St

      RESTAURANT • 2,829 SF
      1001 Gaylord St, Denver, CO 80209-4635
      View Details
    • Value Estimation by Request
      1,157 SF

      257 Broadway

      RESTAURANT • 1,157 SF
      257 Broadway, Denver, CO 80209
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      8,978 SF

      Prime Washington Park Corner Property

      Restaurant/retail building in desirable Washington Park neighborhood.
      1084-1095 South Gaylord St, Denver, CO 80209
      View Details
    • Contact for pricing
      7,438 SF

      80 Madison St

      Restaurants • 7,438 SF
      80 Madison St, Denver, CO 80209
      View Details
    • $1,495,000
      5,220 SF

      South Broadway Retail/Office Opportunity

      Versatile retail or office space in a vibrant location.
      56 S Broadway, Denver, CO 80209
      View Details
    • $1,200,000
      3,000 SF

      South Broadway Mixed-Use Gem

      Denver retail & apartment building, high potential.
      246 Broadway, Denver, CO 80209
      View Details
    • $3,440,000
      11,472 SF

      Modernized Retail Building on Broadway

      High-traffic location, modernized building, flexible layout, ideal for various uses.
      324-334 S Broadway, Denver, CO 80209
      View Details
    • $900,100
      3,000 SF

      Mixed-Use Property Near Broadway

      Mixed-use property with retail and apartment near Broadway amenities.
      246 S Broadway, Denver, CO 80209
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      12,100 SF

      South Broadway Restaurant Space

      Denver Restaurant Opportunity: 1,200-4,159 SF
      99 Broadway, Denver, CO 80209
      View Details
    • Contact for pricing
      12,500 SF

      Restaurant/Retail Building Near Costco

      12,500 SF divisible restaurant/retail building in a dense area.
      2200 Alameda Ave, Denver, CO 80209
      View Details
    • Contact for pricing
      5,793 SF

      Broadway Restaurant Space with Basement

      Second-generation restaurant space in Baker neighborhood with full basement.
      24 N Broadway, Denver, CO 80209
      View Details
    • Contact for pricing
      1,770 SF

      Restaurant Space at 6th & Broadway

      Second generation restaurant space available for lease.
      525-575 Lincoln St, Denver, CO 80209
      View Details
    • Contact for pricing
      2,221 SF

      Renovated Retail/Office Space Available

      Prime location in Gaylord Shopping District, Washington Park neighborhood.
      1076 South Gaylord St, Denver, CO 80209
      View Details
    • Contact for pricing
      39,205 SF

      Downtown Denver Retail Space

      1,365 SF Available, High-Traffic Location
      487 Broadway, Denver, CO 80209
      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.
    1028 Gaylord St
    Denver, CO 80209-4684
    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.