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

    3514 Hillcrest Dr Denver, CO 80237-4101

    • Garden apartment buildings
    • 5,346 SF
    • 0.41 lot acres
    OFF-MARKET
    Last Sale
    Sep 08, 2020
    $575,000
    Value Estimations
    $605,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-2799462
    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 3514 Hillcrest Dr

    Year built
    1967
    Construction
    WOOD
    Lot size
    0.41 lot acres
    Property size
    5,346 SF
    Zone code
    S-RH-2.5
    Property type
    Garden apartment buildings
    APN
    07052-02-048-000
    APU
    705202048000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $640,000
      ML approach
      $640,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Denver
    County
    Denver
    State
    Colorado
    Longitude
    -104.921
    Latitude
    39.6526
    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
    $7,672
    $14,130
    $84,880
    $99,010
    -
    $265,900
    $1,266,900
    $1,532,800

    Comparable in this City

    • Value Estimation
      $1,480,000
      9,723 SF

      3655 Verbena St Ste

      GARDEN APT, COURT APT (5+ UNITS) • 9,723 SF
      3655 Verbena St Ste, Denver, CO 80237-1563
      View Details
    • Value Estimation
      $1,480,000
      9,723 SF

      3655 Verbena St, Unit D

      GARDEN APT, COURT APT (5+ UNITS) • 9,723 SF
      3655 Verbena St, Denver, CO 80237-1563
      View Details
    • Value Estimation
      $550,000
      3,972 SF

      3576 Hillcrest Dr, Unit 3580

      GARDEN APT, COURT APT (5+ UNITS) • 3,972 SF
      3576 Hillcrest Dr, Denver, CO 80237-1102
      View Details
    • Value Estimation by Request
      1,386 SF

      3550 Monaco Pkwy

      GARDEN APT, COURT APT (5+ UNITS) • 1,386 SF
      3550 Monaco Pkwy, Denver, CO 80237-1259
      View Details
    • Value Estimation
      $31,380,000
      202,472 SF

      4675 Monaco St

      GARDEN APT, COURT APT (5+ UNITS) • 202,472 SF
      4675 Monaco St, Denver, CO 80237-3566
      View Details
    • Value Estimation
      $19,400,000
      130,791 SF

      4875 Dtc Blvd

      GARDEN APT, COURT APT (5+ UNITS) • 130,791 SF
      4875 Dtc Blvd, Denver, CO 80237-3308
      View Details

    Similar Nearby for Sale

    • $177,500

      Renovated Condo Near DTC

      Updated 2-bedroom, 2-bath condo with modern amenities and convenient location.
      7335 E Quincy Ave, Denver, CO 80237
      View Details
    • $169,500

      Updated Condo Near Denver Tech

      Updated one-bedroom condo with community amenities and convenient location.
      7755 E Quincy Ave, Denver, CO 80237
      View Details
    • $180,000
      952 SF

      Updated Condo Near Denver Tech

      Updated 2-bedroom condo with modern amenities and convenient location.
      7375 E Quincy Ave, Denver, CO 80237
      View Details
    • $499,000
      1,537 SF

      Condo with Modern Upgrades

      Updated condo with amenities, close to restaurants and transportation.
      8100 E Union Ave, Denver, CO 80237
      View Details
    • $280,000
      904 SF

      Move-In Ready South Denver Condo

      Updated condo near DTC, light rail, and High Line Canal.
      4400 S Quebec St, Denver, CO 80237
      View Details
    • Contact for pricing
      1,360 SF

      Move-in Ready Townhome with Upgrades

      Updated townhome with modern amenities and convenient location.
      3855 S Monaco Pkwy, Denver, CO 80237
      View Details

    Similar Nearby for Lease

    • $1,695 /Mo
      904 SF

      Updated Condo Near Denver Tech

      Recently updated condo with community amenities, near Denver Tech Center.
      4400 S Quebec St, Denver, CO 80237
      View Details
    • $144 SF/Yr

      Denver Medical Office Suite 700

      6,345 SF Medical Office Space, Denver
      3600 Yosemite St, Denver, CO 80237
      View Details
    • $144 SF/Yr
      8,432 SF

      Denver Medical Office Space - 8432 SF

      Prime Denver medical office, 8432 sq ft, single tenant.
      3600 Yosemite St, Denver, CO 80237
      View Details
    • $37 SF/Yr
      2,688 SF

      Restaurant Space in Belleview Station

      Former restaurant space with existing infrastructure in mixed-use development.
      4960 South Newport St, Denver, CO 80237
      View Details
    • Contact for pricing
      135,000 SF

      Commercial Retail Sites Ground Lease

      Commercial and retail sites available for ground lease, delivery 2026.
      5936 Valentia St, Commerce City, CO 80237
      View Details
    • Contact for pricing
      1,897 SF

      Modern Office Space Available

      Flexible office space with easy access to amenities and transit.
      4949 S Syracuse St, Denver, CO 80237
      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.
    3514 Hillcrest Dr
    Denver, CO 80237-4101
    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.