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

    1927 Wilmington Dr, Unit 102 Fort Collins, CO 80528-6103

    • Medical offices
    • 2,706 SF
    • 0.20 lot acres
    OFF-MARKET
    Value Estimations
    $590,000
    Show details
    Cap Rate Potential
    9.1%
    Medical offices
    Location Intelligence
    Property ID
    US13-2794357
    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

    • Allison Jung Family Dentistry / Dental Office
    • Szczerba Margery M DDS / Dental Office
    • David Melusky Law / Law Firm
    • Emily Webb, DPM / Physician
    • Dr. Tucker Troy Worthen / Physician

    Property Details for 1927 Wilmington Dr

    Year built
    2006
    Construction
    WOOD FRAME
    Lot size
    0.20 lot acres
    Property size
    2,706 SF
    Property type
    Medical offices
    Property subtype
    Medical centers
    APN
    86061-25-102
    APU
    8606125102

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $410,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $625,000
      6.5%
      $580,000
      7%
      $540,000

    • Alternative Use

      Use
      Estimation
      MEDICAL BUILDING
      $920,000
      Current use
      RETAIL STORES
      $785,000
      Change: -15% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Collins
    County
    Larimer
    State
    Colorado
    Longitude
    -105.042
    Latitude
    40.5195
    CBSA code
    22660
    CBSA name
    FORT COLLINS-LOVELAND, 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
    $28,184
    $28,877
    $288,207
    $317,084
    -
    $103,500
    $1,033,000
    $1,136,500

    Comparable in this City

    • Value Estimation
      $1,410,000
      7,442 SF

      2121 Harmony Rd, Unit 12

      MEDICAL BUILDING • 7,442 SF
      2121 Harmony Rd, Fort Collins, CO 80528-3400
      View Details
    • Value Estimation
      $1,030,000
      5,212 SF

      2121 Harmony Rd, Unit 13

      MEDICAL BUILDING • 5,212 SF
      2121 Harmony Rd, Fort Collins, CO 80528-3400
      View Details
    • Value Estimation
      $1,845,000
      9,885 SF

      2121 Harmony Rd, Unit 19

      MEDICAL BUILDING • 9,885 SF
      2121 Harmony Rd, Fort Collins, CO 80528-3400
      View Details
    • Value Estimation
      $995,000
      4,998 SF

      2121 Harmony Rd, Unit 26

      MEDICAL BUILDING • 4,998 SF
      2121 Harmony Rd, Fort Collins, CO 80528-3400
      View Details
    • Value Estimation
      $810,000
      4,326 SF

      8201 Spinnaker Bay Dr

      MEDICAL BUILDING • 4,326 SF
      8201 Spinnaker Bay Dr, Windsor, CO 80528-7533
      View Details
    • Value Estimation
      $1,220,000
      6,368 SF

      2315 Harmony Rd Ste, Unit 170

      MEDICAL BUILDING • 6,368 SF
      2315 Harmony Rd Ste, Fort Collins, CO 80528-8620
      View Details

    Similar Nearby for Sale

    • $770,000
      2,294 SF

      Fort Collins Office Condo For Sale

      Office condo with eight exam rooms and private offices.
      2021 Battlecreek Dr, Fort Collins, CO 80528
      View Details
    • Contact for pricing
      6,000 SF

      Windsor Office/Medical Space Available

      6,000 SF space ideal for medical or professional office.
      7470 Westgate Dr, Windsor, CO 80528
      View Details
    • $908,950

      New Office Buildings in Development

      New construction office buildings in south Fort Collins, available 2026.
      3010 Golden Grv Dr, Fort Collins, CO 80528
      View Details
    • $475,000
      8,992 SF

      Windsor Executive Office Building

      8,992 SF Office, $475,000
      8000 County Road 5, Windsor, CO 80528
      View Details
    • Contact for pricing
      8,992 SF

      Permit Ready Office Building

      Standalone office building with quick access to I-25.
      8000 S County Road 5, Windsor, CO 80528
      View Details
    • $590,800
      1,688 SF

      Class A Office Space

      High-end office space with Colorado-style finishes and ample parking.
      1927 Wilmington Dr, Fort Collins, CO 80528
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      84,407 SF

      Harmony Tech Park Office Campus

      Fort Collins, CO: Class A Office Space Available
      0 Swc Timberwood Dr & Lady Moon Dr, Fort Collins, CO 80528
      View Details
    • $24 SF/Yr
      2,489 SF

      Medical Office Space Available

      2,489 SF medical office space for lease.
      1915 Wilmington Dr, Fort Collins, CO 80528
      View Details
    • $24 SF/Yr
      15,003 SF

      Fort Collins Office Space Available

      Office space for rent in Harmony Technology Park.
      3528 Precision Dr, Fort Collins, CO 80528
      View Details
    • $24 SF/Yr
      190,617 SF

      Harmony Corporate Center: Premier Office Space

      Class A Office Building, Multiple Tenancies Available
      2950 Harmony Rd, Fort Collins, CO 80528
      View Details
    • $21 SF/Yr
      1,663 SF

      Harmony Village Office Space Available

      Office space for lease in a convenient, professional setting.
      1951 Wilmington Dr, Fort Collins, CO 80528
      View Details
    • Contact for pricing
      125,000 SF

      Fort Collins Office Space Available

      High-tech office, prime location, 125,000 SF
      3404 Harmony Rd, Fort Collins, CO 80528
      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.
    1927 Wilmington Dr, Unit 102
    Fort Collins, CO 80528-6103
    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.