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

    2421 Marion St Denver, CO 80210-5122

    • Garden apartment buildings
    • 1,607 SF
    • 0.14 lot acres
    OFF-MARKET
    Last Sale
    Dec 30, 2024
    $1,050,000
    Value Estimations
    $1,050,000
    Show details
    Cap Rate Potential
    2.3%
    Garden apartment buildings
    Location Intelligence
    Property ID
    US13-0896741
    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 2421 Marion St

    Year built
    1951
    Construction
    WOOD
    Lot size
    0.14 lot acres
    Property size
    1,607 SF
    Zone code
    E-TU-C
    Property type
    Garden apartment buildings
    APN
    05265-07-009-000
    APU
    526507009000

    Description

    This exceptional investment opportunity presents a meticulously renovated duplex located at 2421 S Marion St in Denver, Colorado's desirable University Park neighborhood. The property, built in 1951 and extensively renovated in 2022, comprises two spacious 4-bedroom units, each boasting 1,600 square feet of modern living space. Recent upgrades include new kitchens and bathrooms, updated flooring and windows, and in-unit washer/dryers. The property sits on a 0.143-acre lot and offers a total of 3,200 square feet of living space. The current Net Operating Income (NOI) is $58,058, resulting in a 5.05% cap rate. A pro-forma NOI of $86,023 projects a 7.48% cap rate. Further enhancing its investment potential is the possibility of converting the existing units into four 2-bedroom apartments, thereby increasing rental income and broadening tenant appeal. The property also benefits from recent upgrades including a new roof (installed in 2018), new water heaters, and new furnaces, minimizing future maintenance expenses. Its prime location near the University of Denver, Harvard Gulch Park, and major employment centers ensures strong rental demand and a stable investment. The asking price is $1,150,000, or $575,000 per unit. This turnkey property represents a high-quality, low-maintenance investment poised for substantial returns.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $1,050,000
      ML approach
      $1,050,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $805,000
      Market price range: $470k - $806k

    • Alternative Use

      Use
      Estimation
      AUTO REPAIR, GARAGE
      $645,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Denver
    County
    Denver
    State
    Colorado
    Longitude
    -104.973
    Latitude
    39.6726
    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
    $4,753
    $29,790
    $31,550
    $61,340
    -
    $499,700
    $470,900
    $970,600

    Comparable in this City

    • Value Estimation
      $36,415,000
      212,446 SF

      3700 Jewell Ave

      GARDEN APT, COURT APT (5+ UNITS) • 212,446 SF
      3700 Jewell Ave, Denver, CO 80210-3759
      View Details
    • Value Estimation
      $1,170,000
      1,605 SF

      2415 Marion St

      GARDEN APT, COURT APT (5+ UNITS) • 1,605 SF
      2415 Marion St, Denver, CO 80210-5122
      View Details
    • Value Estimation
      $885,000
      5,000 SF

      2066 Milwaukee St, Unit 2072

      GARDEN APT, COURT APT (5+ UNITS) • 5,000 SF
      2066 Milwaukee St, Denver, CO 80210-3521
      View Details
    • Value Estimation
      $690,000
      3,256 SF

      2071 Lincoln St

      GARDEN APT, COURT APT (5+ UNITS) • 3,256 SF
      2071 Lincoln St, Denver, CO 80210-4011
      View Details
    • Value Estimation
      $995,000
      3,268 SF

      1857 Jackson St

      GARDEN APT, COURT APT (5+ UNITS) • 3,268 SF
      1857 Jackson St, Denver, CO 80210-3901
      View Details
    • Value Estimation by Request
      3,268 SF

      1889 Jackson St, Unit 1895

      GARDEN APT, COURT APT (5+ UNITS) • 3,268 SF
      1889 Jackson St, Denver, CO 80210-3901
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      11,616 SF

      Denver Multifamily Investment Opportunity

      Turnkey, fully renovated 17-unit multifamily property near Denver University.
      2465 S Gaylord St, Denver, CO 80210
      View Details
    • $4,100,000
      8,639 SF

      Denver Multifamily Investment Opportunity

      10-Unit Apartment Building, High NOI
      2455 Gaylord St, Denver, CO 80210
      View Details
    • $10,950,000
      24,905 SF

      Denver Platt Park Apartment Building

      27-Unit Luxury Apartment Complex, High NOI
      1775 Pearl St, Denver, CO 80210
      View Details
    • $1,515,000
      3,522 SF

      Updated Home in Cherry Hills

      Updated home with scenic views and community amenities in Denver.
      2800 S University Blvd, Denver, CO 80210
      View Details
    • $259,000
      885 SF

      Condo Near Denver University

      Well-maintained, furnished condo near Denver University with mountain views.
      2225 Buchtel Blvd, Denver, CO 80210
      View Details
    • $825,000
      6,804 SF

      Commerce City Apartment Building

      Nine-unit apartment building in Commerce City.
      5517 E 71St Ave, Commerce City, CO 80210
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      31,763 SF

      Denver Office Space for Lease

      Prime Denver location, flexible office suites.
      1221 Clarkson St, Denver, CO 80210
      View Details
    • $24 SF/Yr
      153,985 SF

      Belcaro Place Office Suites

      Denver Office Space, I-25 Access
      3801 Florida Ave, Denver, CO 80210
      View Details
    • $37 SF/Yr
      13,343 SF

      Prime Location Near Denver University

      Highly visible commercial space near University of Denver and Washington Park.
      1666 South University Blvd, Denver, CO 80210
      View Details
    • Contact for pricing
      3,050 SF

      Retail and Restaurant Space Available

      Ground floor retail in luxury apartments near the University of Denver.
      2100-2360 S University Blvd, Denver, CO 80210
      View Details
    • Contact for pricing
      3,566 SF

      Prime Retail Space on Broadway

      High-visibility retail space in Denver's Antiques District.
      1290 S Broadway, Denver, CO 80210
      View Details
    • $20 SF/Yr
      1,698 SF

      Aurora Office Space for Rent

      Office space near Iliff Ave and I-225 interchange.
      12200 E Iliff Ave, Aurora, CO 80210
      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.
    2421 Marion St
    Denver, CO 80210-5122
    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.