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

    3581 Harmony Rd, Unit 165 Fort Collins, CO 80528-8814

    • Turn key restaurants
    • 17,415 SF
    • 2.03 lot acres
    OFF-MARKET
    Last Sale
    Aug 30, 2024
    $14,000,000
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-2302887
    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

    • HARBINGER COFFEE / Coffee Shop / Cafe
    • DC Oakes Brewhouse And Eatery / Brewery / Restaurant
    • Tokyo Joe's - Fort Collins Harmony / Asian Fusion Restaurant
    • Rush Bowls / Restaurant / Brunch Restaurant
    • Dirty Dough Cookies - Fort Collins / Dessert Restaurant / Dessert Shop

    Property Details for 3581 Harmony Rd

    Year built
    2017
    Construction
    WOOD FRAME
    Lot size
    2.03 lot acres
    Property size
    17,415 SF
    Property type
    Turn key restaurants
    APN
    86042-15-004
    APU
    8604215004

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Fort Collins
    County
    Larimer
    State
    Colorado
    Longitude
    -105.011
    Latitude
    40.5225
    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
    $221,738
    $494,025
    $1,558,801
    $2,052,826
    -
    $1,770,700
    $5,587,100
    $7,357,800

    Comparable in this City

    • Value Estimation
      $560,000
      11,618 SF

      2815 Harmony Rd

      RESTAURANT • 11,618 SF
      2815 Harmony Rd, Fort Collins, CO 80528-3086
      View Details
    • Value Estimation
      $4,820,000
      8,724 SF

      2670 Harmony Rd

      RESTAURANT • 8,724 SF
      2670 Harmony Rd, Fort Collins, CO 80528-9505
      View Details
    • Value Estimation
      $465,000
      7,241 SF

      4633 Timberline Rd

      RESTAURANT • 7,241 SF
      4633 Timberline Rd, Fort Collins, CO 80528-3004
      View Details
    • Value Estimation
      $465,000
      7,058 SF

      2550 Harmony Rd

      RESTAURANT • 7,058 SF
      2550 Harmony Rd, Fort Collins, CO 80528-9634
      View Details
    • Value Estimation
      $650,000
      10,135 SF

      2400 Harmony Rd

      RESTAURANT • 10,135 SF
      2400 Harmony Rd, Fort Collins, CO 80528-3425
      View Details
    • Value Estimation
      $2,460,000
      6,670 SF

      2880 Harmony Rd

      RESTAURANT • 6,670 SF
      2880 Harmony Rd, Fort Collins, CO 80528-9599
      View Details

    Similar Nearby for Sale

    • $2,425,000
      4,109 SF

      Harmony Road Restaurant - For Sale

      Turn-key restaurant; prime Fort Collins location.
      2400 Harmony Rd, Fort Collins, CO 80528
      View Details
    • Contact for pricing
      1,605 SF

      Fort Collins Restaurant Space Available

      Prime Restaurant Location, Flexible Space
      4605 County Road 3F, Fort Collins, CO 80528
      View Details
    • Contact for pricing
      14,454 SF

      Mixed-Use Development in Growing Town

      Class A mixed-use development in Timnath, delivery late Spring 2024.
      4625 E Harmony Rd, Fort Collins, CO 80528
      View Details
    • $3,901,612
      4.00 Acres

      Windsor Commercial Land - I-25 & Hwy 392

      Prime Windsor commercial land, I-25 & Hwy 392 access.
      7250 Westgate Dr, Windsor, CO 80528
      View Details
    • Contact for pricing
      203,391 SF

      High-Tech Manufacturing and Design Facility

      203,391 SF Fort Collins facility for design and manufacturing.
      4701-4721 Technology Pkwy, Fort Collins, CO 80528
      View Details
    • $9,993,012

      Development Opportunity in Northern Colorado

      28.68-acre commercial land with I-25 frontage in Fort Collins.
      8000 SE Frontage Rd, Fort Collins, CO 80528
      View Details

    Similar Nearby for Lease

    • $35 SF/Yr
      3,712 SF

      Restaurant Space with Patio

      Endcap restaurant space with patio and kitchen infrastructure.
      2909 E Harmony Rd, Fort Collins, CO 80528
      View Details
    • $30 SF/Yr
      4,109 SF

      Fort Collins Restaurant Space Available

      Turnkey restaurant, prime Harmony Rd location.
      2400 Harmony Rd, Fort Collins, CO 80528
      View Details
    • $12 SF/Yr
      21,116 SF

      Retail Space on Harmony Road

      21,116 RSF retail space available for lease.
      2208-2236 E Harmony Rd, Fort Collins, CO 80528
      View Details
    • Contact for pricing
      2,787 SF

      Retail Space in Front Range Village

      Vibrant mixed-use village in Fort Collins with strong daytime population.
      2860 E Harmony Rd, 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
    • 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
    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.
    3581 Harmony Rd, Unit 165
    Fort Collins, CO 80528-8814
    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.