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

    27425 Spruce Ln Evergreen, CO 80439-5451

    • Bed & breakfasts
    • 2,455 SF
    • 2.18 lot acres
    OFF-MARKET
    Last Sale
    May 04, 2022
    $1,200,000
    Value Estimations
    $1,170,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-0218466
    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

    • Bed & breakfasts

    Property Details for 27425 Spruce Ln

    Year built
    1924
    Construction
    STEEL FRAME
    Lot size
    2.18 lot acres
    Property size
    2,455 SF
    Property type
    Bed & breakfasts
    APN
    51-262-01-097
    APU
    5126201097

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $1,170,000
      ML approach
      $1,180,000

    • Alternative Use

      Use
      Estimation
      AUTO REPAIR, GARAGE
      $985,000
      NEIGHBORHOOD: SHOPPING CENTER
      $795,000
      COMMERCIAL (GENERAL)
      $795,000
      RETAIL STORES
      $790,000
      MEDICAL BUILDING
      $745,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Evergreen
    County
    Jefferson
    State
    Colorado
    Longitude
    -105.312
    Latitude
    39.5933
    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
    $8,214
    $72,032
    $17,528
    $89,560
    -
    $523,238
    $230,831
    $754,069

    Comparable in this City

    • Value Estimation
      $370,000
      4,109 SF

      4395 Independence Trl

      BED & BREAKFAST • 4,109 SF
      4395 Independence Trl, Evergreen, CO 80439-5816
      View Details
    • Value Estimation
      $350,000
      11,870 SF

      8136 Brk Frst Rd

      HOTEL • 11,870 SF
      8136 Brk Frst Rd, Evergreen, CO 80439-6743
      View Details
    • Value Estimation
      $255,000
      1,712 SF

      25 Saddleback Dra

      MOTEL • 1,712 SF
      25 Saddleback Dra, Evergreen, CO 80439-4901
      View Details
    • Value Estimation
      $860,000
      2,462 SF

      4800 Frst Hl Rd

      CAMPGROUND, RV PARK • 2,462 SF
      4800 Frst Hl Rd, Evergreen, CO 80439-5751
      View Details
    • Value Estimation
      $355,000
      3,936 SF

      4801 Frst Hl Rd

      CAMPGROUND, RV PARK • 3,936 SF
      4801 Frst Hl Rd, Evergreen, CO 80439
      View Details
    • Value Estimation by Request
      16,142 SF

      29300 Us Hwy 40

      HOTEL • 16,142 SF
      29300 Us Hwy 40, Golden, CO 80439-3700
      View Details

    Similar Nearby for Sale

    • $2,995,000

      Evergreen Cabins on Bear Creek

      Boutique resort with nine furnished units on three scenic acres.
      27400 Colorado 74, Evergreen, CO 80439
      View Details
    • $700,000
      3,355 SF

      Evergreen Flex Space For Sale

      3,355 SF Flex Space, Prime Location
      35715 Hwy 40, Evergreen, CO 80439
      View Details
    • $125,000
      3.24 Acres

      Evergreen CO Vacant Mountain Land

      3.24-acre parcel in Saddleback Ridge Estates, Clear Creek County, Colorado.
      Tbd Clear Crk Rd, Evergreen, CO 80439
      View Details
    • $700,000
      3,355 SF

      Evergreen Office/Warehouse Investment Opportunity

      3,355 SF office/warehouse in Evergreen, move-in ready with ample parking.
      35715 Unit D201 - D202, Evergreen, CO 80439
      View Details
    • $1,999,999
      10,229 SF

      Evergreen Office/Medical Building For Sale

      Renovated 10,229 SF building suitable for office or medical use.
      30616 Bryant Dr, Evergreen, CO 80439
      View Details
    • $230,000

      Evergreen Office Units For Sale

      Two office units with open floorplan and outdoor patio.
      30752 Southview Dr, Evergreen, CO 80439
      View Details

    Similar Nearby for Lease

    • $20 SF/Yr
      5,749 SF

      Evergreen Office Building For Lease

      Prime Evergreen Office Space Available
      3092 Evergreen Pkwy, Evergreen, CO 80439
      View Details
    • $15 SF/Yr
      25,494 SF

      Evergreen Office Space for Lease

      Prime Evergreen location, multiple suites available.
      32156 Castle Ct, Evergreen, CO 80439
      View Details
    • $24 SF/Yr
      34,937 SF

      Stagecoach Blvd Medical Office Space

      Prime Evergreen medical office suites available now.
      30940 Stagecoach Blvd, Evergreen, CO 80439
      View Details
    • Contact for pricing
      7,500 SF

      Bergen Park Retail Center: Evergreen, CO

      Prime Evergreen Retail Space Available
      1246 Bergen Pkwy, Evergreen, CO 80439
      View Details
    • $1,200 /Mo

      Evergreen Retail Space Available

      Retail space for lease in Evergreen, Colorado.
      28186 5Th St, Denver, CO 80439
      View Details
    • $26 SF/Yr

      Evergreen Office Space For Rent

      Office space in high-traffic area with private offices.
      31955 Castle Ct, Evergreen, CO 80439
      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.
    27425 Spruce Ln
    Evergreen, CO 80439-5451
    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.