Add Listing
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

    1777 Bellaire St Denver, CO 80222-4306

    • Office buildings
    • 39,705 SF
    • 0.93 lot acres
    OFF-MARKET
    Last Sale
    Mar 05, 2020
    Value Estimations
    $4,545,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-2118614
    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

    • Colorado Therapy & Assessment Center / Physician / Medical Clinic
    • Jason Polk / Counselor
    • Mile High Psychotherapy PLLC / Psychotherapist / Service Establishment
    • Peak Physique Studio / Gym & Fitness Center
    • Power Health / Physician

    Property Details for 1777 Bellaire St

    Year built
    1981
    Construction
    STEEL FRAME
    Lot size
    0.93 lot acres
    Property size
    39,705 SF
    Zone code
    S-MX-12
    Property type
    Office buildings
    APN
    06193-00-197-000
    APU
    619300197000

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $4,996,000
      Market price range: $3.97M - $8.49M
      AI Estimate
      $3,116,000
      Market price range: $1.10M - $6.76M

    • Alternative Use

      Use
      Estimation
      OFFICE BUILDING
      $6,725,000
      Current use

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

    Location Insight

    • Map
    • Local Demand
    City
    Denver
    County
    Denver
    State
    Colorado
    Longitude
    -104.938
    Latitude
    39.6844
    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
    $93,182
    $670,660
    $531,910
    $1,202,570
    -
    $2,433,800
    $1,906,500
    $4,340,300

    Comparable in this City

    • Value Estimation
      $34,645,000
      166,421 SF

      4600 Iliff Ave

      OFFICE BUILDING • 166,421 SF
      4600 Iliff Ave, Denver, CO 80222-6023
      View Details
    • Value Estimation
      $6,730,000
      32,317 SF

      1650 Colorado Blvd

      OFFICE BUILDING • 32,317 SF
      1650 Colorado Blvd, Denver, CO 80222-4029
      View Details
    • Value Estimation by Request
      2,684 SF

      2110 Holly St

      OFFICE BUILDING • 2,684 SF
      2110 Holly St, Denver, CO 80222-5600
      View Details
    • Value Estimation
      $7,895,000
      46,319 SF

      4141 Dickenson Pl

      OFFICE BUILDING • 46,319 SF
      4141 Dickenson Pl, Denver, CO 80222-6012
      View Details
    • Value Estimation
      $770,000
      4,932 SF

      2149 Clermont St

      OFFICE BUILDING • 4,932 SF
      2149 Clermont St, Denver, CO 80222-5006
      View Details
    • Value Estimation
      $1,330,000
      8,079 SF

      2133 Bellaire St

      OFFICE BUILDING • 8,079 SF
      2133 Bellaire St, Denver, CO 80222-4933
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Denver Office Building with Views

      Eleven-story office building with renovated lobby, cafe, and mountain views.
      1660 South Albion St, Denver, CO 80222
      View Details
    • $6,375,000

      Denver Office Complex For Sale

      Value-add office complex with redevelopment potential in a prime Denver location.
      6000 E Evans Ave, Denver, CO 80222
      View Details
    • $2,160,000

      Denver Flex Warehouse with Yard

      5,420 SF flex warehouse with high-end finishes and yard.
      5700 E Evans Ave, Denver, CO 80222
      View Details
    • $325,000
      1,727 SF

      Colorado Blvd Versatile Building For Sale

      1,727 SF building suitable for retail, office, or residential use.
      3333 Colorado Blvd, Denver, CO 80222
      View Details
    • $1,375,000

      Turnkey Facility Near Colorado Boulevard

      Versatile property suitable for daycare, medical, or office use.
      4030 E Warren Ave, Denver, CO 80222
      View Details
    • $3,500,000

      Denver Townhome Development Opportunity

      25-unit townhome project, ready to build.
      2195 Bellaire St, Denver, CO 80222
      View Details

    Similar Nearby for Lease

    • $20 SF/Yr

      Denver Office Building For Lease

      Multi-tenant office building in Denver Metro area available for lease.
      2755 S Locust St, Denver, CO 80222
      View Details
    • Contact for pricing
      2,588 SF

      Small Office Suites For Rent

      Small office suites with no pass-throughs on operating expenses.
      1780 Bellaire St, Denver, CO 80222
      View Details
    • Contact for pricing
      7,752 SF

      Flexible Office Space Available

      Office space for rent with flexible terms and parking.
      6005 E Evans Ave, Denver, CO 80222
      View Details
    • $17 SF/Yr
      2,961 SF

      Denver Office Space For Rent

      Office space available for lease in Denver, Colorado.
      5220 W Evans Ave, Denver, CO 80222
      View Details
    • $22 SF/Yr
      4,056 SF

      Denver Office Space For Rent

      Office space available in Denver, featuring fitness center and deli.
      1355 S Colorado Blvd, Denver, CO 80222
      View Details
    • $22 SF/Yr
      1,779 SF

      Denver Office Space Available

      Office space for rent with fitness center and conference rooms.
      1385 S Colorado Blvd, Denver, CO 80222
      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.
    1777 Bellaire St
    Denver, CO 80222-4306
    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.
    Sign Up Successful!
    You now have access to more from Realmo!