Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$1,060,000
Medical Office Space
1903 Wilmington Dr 1 Fort Collins, CO 80528-6299
Entity Owned
4-yr Hold
~
Est. High Equity
Property ID
US13-2682256
Property profile
Verified
Property type
Medical Office Space
Use group
MEDICAL BUILDING
Year built
2005
Construction
WOOD FRAME
Total area
2,588 SF
Lot
0.35 ac (15,159 SF)
APN
86061-24-001
UPID
US13-2682256
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Current use
Occupant on record · Public records
-
Endodontics of the Rockies Dental Office
-
Brandon Griffi, D.D.S., M.B.A. Dental Office
-
Dr. Jon Willison Dental Office
-
Tyler Mark Whiting Dental Office
-
Dr. Tyler Whiting Dental Office
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$1.05M
CAP Approach
CAP
by Request
Comparable Approach
Comparable
$975k
Blend (final)
Blend
$1.06M
Owner & transaction history
1903 Wilmington Dr 101 LLC · 4 yrs held
1903 Wilmington Dr 101 LLC
since 2021
Last sale
$1.1M
7 recorded transactions
Zoning & alternative use
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Fort Collins submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Fort Collins submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
$1,095,000
ML approach
$1,050,000
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Alternative Use
Use
Estimation
MEDICAL BUILDING
$880,000
Current use
RETAIL STORES
$750,000
Change: -15% · Conversion: Difficult
Blend value · Realmo final
$1.06M
Range $954k – $1.17M · ±10% · vs last sale $1.09M (Oct 1 2021)
Last sale anchor
$1.09M
Oct 1 2021
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$410 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Tax billed
$26,923
Tax year 2023
Assessed value
$303,273
Assessed 2023
Previous assessed
$216,166
+40.3% YoY
Effective rate
8.88%
On assessed value
Assessed land
$50,806
Assessed improvement
$252,467
Land market value
$182,100
Improvement market value
$904,900
Total market value
$1,087,000
Applied tax rate
1,100.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Medical Office Space
Use group
MEDICAL BUILDING
Status
Off-Market
Year built
2005
Construction
WOOD FRAME
Heating
PACKAGE
Cooling
AC.PACKAGE
Stories
1
Total area
2,588 SF
Lot
0.35 ac (15,159 SF)
APN
86061-24-001
UPID
US13-2682256
Jurisdiction
LARIMER
Zoning & alternative use
Zoning · permitted uses
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Alternative use value scenarios
Repositioning upside vs current use
MEDICAL BUILDING Current
Est. value
$880,000
RETAIL STORES
Est. value
$750,000
MEDICAL BUILDING Current
RETAIL STORES
Alternative use deep dive — conversion cost, permits, timeline
Conversion cost estimate · Permit path & risks · Stabilized NOI per option
Alternative use deep dive
Conversion cost · permit path · stabilized NOI per option
Building & site characteristics
From public records
Year built
2005
Construction
WOOD FRAME
Heating
PACKAGE
Cooling
Yes
Stories
1
Lot
0.35 ac
Current owner
From public records · entity-resolved
1903 Wilmington Dr 101 LLC
Entity
Mailing address
1903 WILMINGTON DR UNIT #101, FORT COLLINS, CO 80528-6100
Mailing matches property
Yes
Owner-occupied
Yes
Ownership since
2021
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
9 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Oct 1, 2021
$1,085,000
1903 Wilmington Dr 101 LLC
1903 Wilmington Drive LLC
Special Warranty Deed
$760,000 · Independent Bank
Jan 16, 2013
$600,000
1903 Wilmington Drive LLC
1903 Wilmington LLC
Grant Deed
related
$620,000 · First Citizens Bank & Trust Co
Dec 21, 2005
$687,800
1903 Wilmington LLC
Harmony Village LLC
Warranty Deed
$250,000 · Bank Of Choice Ft Collins
Sep 1, 2005
—
Harmony Village LLC
—
Grant Deed
related
$2,500,000 · First National Bank
Jun 3, 2005
$597,914
Harmony Village LLC
Harmony I INC
Warranty Deed
related
—
—
—
1903 Wilmington Drive LLC
—
Deed Of Trust
related
$96,000 · First Citizens Bk
—
—
1903 Wilmington Drive LLC
—
Deed Of Trust
related
$96,000 · First Citizens Bk
—
—
Harmony I INC
—
Deed Of Trust
related
$180,200 · First State Bank
—
—
1903 Wilmington LLC
—
Deed Of Trust
related
$110,659 · Bank Of Choice
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 1903 Wilmington Dr, Unit 1?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
