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

    1122 Pearl St Denver, CO 80203-2576

    • Garden apartment buildings
    • 22,011 SF
    • 0.29 lot acres
    OFF-MARKET
    Value Estimations
    $495,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-1144976
    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

    • Courtyard Commons / Apartment Building
    • Twizted Dollhouse / Greeting Card Shop

    Property Details for 1122 Pearl St

    Year built
    1969
    Construction
    STEEL FRAME
    Lot size
    0.29 lot acres
    Property size
    22,011 SF
    Zone code
    G-MU-5
    Property type
    Garden apartment buildings
    APN
    05031-21-021-000
    APU
    503121021000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $495,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Denver
    County
    Denver
    State
    Colorado
    Longitude
    -104.98
    Latitude
    39.7342
    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
    $0.00
    $49,650
    $510,690
    $560,340
    -
    $796,000
    $7,622,300
    $8,418,300

    Comparable in this City

    • Value Estimation
      $350,000
      8,664 SF

      1432 Pennsylvania St

      GARDEN APT, COURT APT (5+ UNITS) • 8,664 SF
      1432 Pennsylvania St, Denver, CO 80203-2044
      View Details
    • Value Estimation
      $290,000
      5,455 SF

      1047 Pearl St, Unit 1049

      GARDEN APT, COURT APT (5+ UNITS) • 5,455 SF
      1047 Pearl St, Denver, CO 80203-5101
      View Details
    • Value Estimation
      $335,000
      6,760 SF

      1026 Washington St

      GARDEN APT, COURT APT (5+ UNITS) • 6,760 SF
      1026 Washington St, Denver, CO 80203-2680
      View Details
    • Value Estimation
      $355,000
      5,520 SF

      1148 Washington St

      GARDEN APT, COURT APT (5+ UNITS) • 5,520 SF
      1148 Washington St, Denver, CO 80203-5201
      View Details
    • Value Estimation
      $255,000
      4,600 SF

      5 Grant St

      GARDEN APT, COURT APT (5+ UNITS) • 4,600 SF
      5 Grant St, Denver, CO 80203-4015
      View Details
    • Value Estimation
      $660,000
      26,038 SF

      1065 Pennsylvania St

      GARDEN APT, COURT APT (5+ UNITS) • 26,038 SF
      1065 Pennsylvania St, Denver, CO 80203-3262
      View Details

    Similar Nearby for Sale

    • $1,400,000
      5,151 SF

      Capitol Hill Multifamily Investment Opportunity

      8-unit building in Denver's vibrant Capitol Hill neighborhood.
      1270 Logan St, Denver, CO 80203
      View Details
    • $199,000
      499 SF

      Updated Studio Condo with Patio

      Spacious studio condo in Capital Hill with private patio.
      830 N Sherman St, Denver, CO 80203
      View Details
    • $1,395,925
      4,716 SF

      Capitol Hill Multifamily Investment Property

      Well-maintained 7-unit building in prime Central Denver location.
      660 N Washington St, Denver, CO 80203
      View Details
    • $1,150,000

      Capitol Hill Multifamily Investment Opportunity

      Multifamily property in Capitol Hill with updated interiors and backyard.
      946 N Washington St, Denver, CO 80203
      View Details
    • $5,040,000
      12,175 SF

      Capitol Hill Renovated Apartment Building

      Meticulously renovated 16-unit apartment building in the heart of Capitol Hill.
      999 Pearl St, Denver, CO 80203
      View Details
    • $1,800,000
      6,267 SF

      Denver Apartment Building with 18 Units

      Apartment building featuring 18 units in Denver, Colorado.
      1729 N Pennsylvania St, Denver, CO 80203
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,140 SF

      Denver Retail Space - Lincoln Ave

      High-visibility retail space, 1,140 sq ft.
      925 Lincoln St, Denver, CO 80203
      View Details
    • Contact for pricing
      40,000 SF

      Logan Street Office Building

      40,000 SF Office, Denver, Single Tenant
      1390 Logan St, Denver, CO 80203
      View Details
    • $11 SF/Yr
      11,818 SF

      Industrial Space Available for Lease

      Industrial space for lease featuring dock high doors and drive-in.
      6200 Washington St, Denver, CO 80203
      View Details
    • $18 SF/Yr
      1,507 SF

      Combined Office Suites in Denver

      Two combined office suites with ample light and on-site parking.
      1177 Grant St, Denver, CO 80203
      View Details
    • Contact for pricing
      1,800 SF

      Grant Street Office Space Available

      Historic office buildings near Colorado State Capitol, bus route nearby.
      1410 Grant St, Denver, CO 80203
      View Details
    • $775 /Mo
      168 SF

      Professional Office Suites in Denver

      Affordable office suites in central Denver with excellent visibility.
      70-76 Broadway, Denver, CO 80203
      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.
    1122 Pearl St
    Denver, CO 80203-2576
    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.