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

    3645 Osage St Denver, CO 80211-3059

    • Garden apartment buildings
    • 0.07 lot acres
    OFF-MARKET
    Last Sale
    Jun 07, 2022
    Value Estimations
    $275,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-1112454
    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 3645 Osage St

    Year built
    1963
    Construction
    WOOD
    Lot size
    0.07 lot acres
    Zone code
    UTU
    Property type
    Garden apartment buildings
    APN
    02281-09-037-000
    APU
    228109037000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $275,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Denver
    County
    Denver
    State
    Colorado
    Longitude
    -105.006
    Latitude
    39.7677
    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
    $3,288
    $36,270
    $6,160
    $42,430
    -
    $596,400
    $92,000
    $688,400

    Comparable in this City

    • Value Estimation
      $280,000
      3,394 SF

      2300 33rd Ave, Unit 2312

      GARDEN APT, COURT APT (5+ UNITS) • 3,394 SF
      2300 33rd Ave, Denver, CO 80211-3326
      View Details
    • Value Estimation
      $285,000
      1,495 SF

      1126 39th Ave

      GARDEN APT, COURT APT (5+ UNITS) • 1,495 SF
      1126 39th Ave, Denver, CO 80211-2628
      View Details
    • Value Estimation
      $265,000
      1,364 SF

      4420 Umatilla St

      GARDEN APT, COURT APT (5+ UNITS) • 1,364 SF
      4420 Umatilla St, Denver, CO 80211-1534
      View Details
    • Value Estimation
      $345,000
      3,952 SF

      3129 Umatilla St

      GARDEN APT, COURT APT (5+ UNITS) • 3,952 SF
      3129 Umatilla St, Denver, CO 80211-5635
      View Details
    • Value Estimation
      $320,000
      3,251 SF

      4460 Meade St

      GARDEN APT, COURT APT (5+ UNITS) • 3,251 SF
      4460 Meade St, Denver, CO 80211-1362
      View Details
    • Value Estimation
      $360,000
      3,033 SF

      2465 Lowell Blvd

      GARDEN APT, COURT APT (5+ UNITS) • 3,033 SF
      2465 Lowell Blvd, Denver, CO 80211-4400
      View Details

    Similar Nearby for Sale

    • $1,825,000
      6,032 SF

      Sloan Lake Multifamily Property

      Six-unit multifamily property in Sloan Lake, built in 1896.
      3127 West 24Th Ave, Denver, CO 80211
      View Details
    • $7,100,000
      10,040 SF

      Denver Multifamily Property For Sale

      15-unit multifamily property located in Denver, Colorado.
      3206 Osage St, Denver, CO 80211
      View Details
    • $1,999,900

      LoHI Multifamily Investment Opportunity

      Rare LoHI multifamily property zoned C-MX-5, currently rented.
      2544 18Th St, Denver, CO 80211
      View Details
    • $8,800,000
      14,890 SF

      Denver Highlands Apartment Community

      Apartment community in Denver's vibrant Highland neighborhood.
      3233 Eliot St, Denver, CO 80211
      View Details
    • $915,000
      3,481 SF

      Lakewood Apartment Building Just Sold

      Apartment building in Lakewood and Denver, just sold!
      2449-2479 W 41St Ave, Denver, CO 80211
      View Details
    • $1,200,000
      3,934 SF

      Denver Multifamily Property For Sale

      Multifamily property with 3,934 square feet available in Denver.
      2324 Federal Blvd, Denver, CO 80211
      View Details

    Similar Nearby for Lease

    • $2,940 /Mo
      1,010 SF

      Modern Townhome in LoHi Denver

      Two-bedroom townhome with rooftop deck and downtown views.
      1032 W 37Th Ave, Denver, CO 80211
      View Details
    • Contact for pricing
      42,714 SF

      Denver Warehouse Space Available

      Multiple Units, 10,000+ SF
      4450 Lipan St, Denver, CO 80211
      View Details
    • $7 SF/Yr
      856 SF

      Navajo Street Retail/Office Space

      Retail or office space in vibrant Highland neighborhood.
      1430 W 37Th Ave, Denver, CO 80211
      View Details
    • $8 SF/Yr
      1,965 SF

      Navajo Street Retail/Office Space

      Retail or office space in Denver's Highland Neighborhood.
      3651-3659 Navajo St, Denver, CO 80211
      View Details
    • $2,500 /Mo

      Land Available For Lease

      Land available for lease in Denver, Colorado.
      2401 E 40Th Ave, Denver, CO 80211
      View Details
    • $28 SF/Yr
      1,694 SF

      Office Space with Kitchen

      Office space featuring a mix of open layout and offices.
      2460 W 26Th Ave, Denver, CO 80211
      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.
    3645 Osage St
    Denver, CO 80211-3059
    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.