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

    1118 Rosemary St Denver, CO 80220-3158

    • Garden apartment buildings
    • 3,036 SF
    • 0.14 lot acres
    OFF-MARKET
    Last Sale
    Jun 04, 2020
    Value Estimations
    $500,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-0429730
    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

    • Garden apartment buildings

    Property Details for 1118 Rosemary St

    Year built
    1963
    Construction
    WOOD
    Lot size
    0.14 lot acres
    Property size
    3,036 SF
    Zone code
    G-MU-3
    Property type
    Garden apartment buildings
    APN
    06042-41-011-000
    APU
    604241011000

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $680,000
      Market price range: $662k - $1.07M
      AI Estimate
      $335,000
      Market price range: $223k - $578k

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $815,000
      Current use
      OFFICE BUILDING
      $775,000
      Change: -5% Conversion: Moderate

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

    Location Insight

    • Map
    • Local Demand
    City
    Denver
    County
    Denver
    State
    Colorado
    Longitude
    -104.9
    Latitude
    39.7335
    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
    $4,376
    $8,740
    $47,740
    $56,480
    -
    $185,400
    $712,600
    $898,000

    Comparable in this City

    • Value Estimation
      $520,000
      2,264 SF

      1417 Cherry St

      GARDEN APT, COURT APT (5+ UNITS) • 2,264 SF
      1417 Cherry St, Denver, CO 80220-2435
      View Details
    • Value Estimation by Request
      1,540 SF

      1224 Clermont St

      GARDEN APT, COURT APT (5+ UNITS) • 1,540 SF
      1224 Clermont St, Denver, CO 80220-2438
      View Details
    • Value Estimation
      $610,000
      3,704 SF

      1478 Clermont St

      GARDEN APT, COURT APT (5+ UNITS) • 3,704 SF
      1478 Clermont St, Denver, CO 80220-2442
      View Details
    • Value Estimation
      $680,000
      3,142 SF

      1535 Krameria St

      GARDEN APT, COURT APT (5+ UNITS) • 3,142 SF
      1535 Krameria St, Denver, CO 80220-1550
      View Details
    • Value Estimation
      $18,005,000
      124,179 SF

      8000 12th Ave

      GARDEN APT, COURT APT (5+ UNITS) • 124,179 SF
      8000 12th Ave, Denver, CO 80220-3300
      View Details
    • Value Estimation
      $3,075,000
      15,636 SF

      1371 Xenia St

      GARDEN APT, COURT APT (5+ UNITS) • 15,636 SF
      1371 Xenia St, Denver, CO 80220-6501
      View Details

    Similar Nearby for Sale

    • $135,000
      749 SF

      Renovated Apartment Near Medical Campus

      Completely renovated apartment near major hospitals and transportation.
      1445 Yosemite St, Denver, CO 80220
      View Details
    • $4,350,000
      8,970 SF

      Denver Multifamily Property For Sale

      17-unit multifamily property located in Denver, Colorado.
      850 Dexter St, Denver, CO 80220
      View Details
    • $1,050,000
      4,713 SF

      Denver Multifamily Investment Opportunity

      Multifamily property near Community College of Aurora and Stanley Marketplace.
      8721 E 14Th Ave, Denver, CO 80220
      View Details
    • $285,000
      1,019 SF

      Corner Unit Condo with Views

      Updated condo with city and mountain views, furnishings included.
      1121 Albion St, Denver, CO 80220
      View Details
    • $1,175,000
      3,425 SF

      Montclair Multifamily Investment Opportunity

      Six renovated units near Montclair neighborhood with development potential.
      7721 E 14Th Ave, Denver, CO 80220
      View Details
    • $718,000
      3,404 SF

      Denver Four-Unit Multifamily Property

      Four-unit multifamily property located in Denver.
      1163 Rosemary St, Denver, CO 80220
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,813 SF

      Restaurant Endcap Space Available

      1,813 SF restaurant endcap for sublease with high visibility.
      8801 E Montview Blvd, Denver, CO 80220
      View Details
    • $18 SF/Yr
      3,853 SF

      Versatile Flex Building with Fenced Yard

      Freestanding flex building suitable for office, industrial, and retail uses.
      4347 E Colfax Ave, Denver, CO 80220
      View Details
    • Contact for pricing
      440,000 SF

      Large Office and Retail Space

      Office and retail space with fitness center and amenity deck.
      S Newport St, Denver, CO 80220
      View Details
    • $25 SF/Yr
      3,233 SF

      Restaurant/Retail Space on Colfax

      Turnkey restaurant/retail space on busy East Colfax in Denver.
      1490 Eudora St, Denver, CO 80220
      View Details
    • $31 SF/Yr
      3,803 SF

      Prime East Colfax Restaurant Space

      Denver Restaurant - 3,803 SF, U-MS-3 Zoning
      4609 Colfax Ave, Denver, CO 80220
      View Details
    • Contact for pricing

      Development Opportunity on Alameda Avenue

      One-acre commercial land for development at a hard corner.
      365 S Quebec St, Denver, CO 80220
      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.
    1118 Rosemary St
    Denver, CO 80220-3158
    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.