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

    3653 Hearthfire Way Fort Collins, CO 80524

    • Office Properties & Spaces
    • 18.05 lot acres
    OFF-MARKET
    Last Sale
    Apr 27, 2023
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-0751348
    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

    • Office Properties & Spaces

    Property Details for 3653 Hearthfire Way

    Lot size
    18.05 lot acres
    Property type
    Office Properties & Spaces
    APN
    88302-10-001
    APU
    8830210001

    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
    -105.053
    Latitude
    40.6376
    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
    $10,150
    $109,672
    $0.00
    $109,672
    -
    $393,090
    $0.00
    $393,090

    Comparable in this City

    • Value Estimation by Request
      2,057 SF

      200 College Ave

      Office space • 2,057 SF
      200 College Ave, Fort Collins, CO 80524
      View Details
    • Value Estimation by Request
      13,909 SF

      I-25 Frontage Rd

      Schools • 13,909 SF
      I-25 Frontage Rd, Fort Collins, CO 80524
      View Details
    • Value Estimation by Request
      3,220 SF

      1221 Elizabeth St

      Medical offices • 3,220 SF
      1221 Elizabeth St, Fort Collins, CO 80524
      View Details
    • Value Estimation by Request
      7,074 SF

      1520 College Ave

      Office Properties & Spaces • 7,074 SF
      1520 College Ave, Fort Collins, CO 80524
      View Details
    • Value Estimation by Request
      1,500 SF

      1713 Lincoln Ave, Unit A5

      CONDOMINIUM OFFICES • 1,500 SF
      1713 Lincoln Ave, Fort Collins, CO 80524-4727
      View Details
    • Value Estimation by Request
      2,250 SF

      1713 Lincoln Ave, Unit B5

      CONDOMINIUM OFFICES • 2,250 SF
      1713 Lincoln Ave, Fort Collins, CO 80524-4727
      View Details

    Similar Nearby for Sale

    • $875,000
      7,050 SF

      College Ave Executive Office Complex

      Fort Collins Office/Retail Investment Opportunity
      1307 College Ave, Fort Collins, CO 80524
      View Details
    • $885,560
      3,406 SF

      Executive Office Condo, Fort Collins

      Downtown Fort Collins Office Suite - $885,560
      123 College Ave, Fort Collins, CO 80524
      View Details
    • Contact for pricing
      405 SF

      Fort Collins Creative Office Condos

      Downtown Fort Collins office suites, mountain views.
      401 Linden St, Fort Collins, CO 80524
      View Details
    • $535,000
      2,400 SF

      Fort Collins Flex Space: Prime Location

      2400 SF Flex Space, $535,000
      2649 Mulberry St, Fort Collins, CO 80524
      View Details
    • $2,250,000
      16,210 SF

      Fort Collins Office Building

      Prime Office Investment, High Visibility
      1520 Mulberry St, Fort Collins, CO 80524
      View Details
    • $3,200,000
      13,909 SF

      Prime Firestone Office Building

      Versatile 13,909 sq ft Office Space
      I-25 Frontage Rd, Fort Collins, CO 80524
      View Details

    Similar Nearby for Lease

    • $15 SF/Yr
      4,227 SF

      Downtown Fort Collins Gem

      Restaurant & Office Space Available
      223 Linden St, Fort Collins, CO 80524
      View Details
    • $16 SF/Yr
      2,318 SF

      Downtown Fort Collins Office Space

      Renovated, Two-Suite Office Building
      523 Remington St, Fort Collins, CO 80524
      View Details
    • $10 SF/Yr
      42,189 SF

      Riverside Ave Flex Space

      Fort Collins industrial space, recently renovated.
      1212 Riverside Ave, Fort Collins, CO 80524
      View Details
    • $14 SF/Yr
      4,742 SF

      Prime Old Town Fort Collins Retail/Office Space

      Two Suites Available, High Visibility Location
      151 College Ave, Fort Collins, CO 80524
      View Details
    • $16 SF/Yr
      5,675 SF

      Fort Collins Industrial Space For Lease

      5,675 SF Flex Space, Ideal Location
      2246 Zurich Dr, Fort Collins, CO 80524
      View Details
    • $17 SF/Yr
      1,100 SF

      Prime Downtown Fort Collins Office

      1,100 SF Executive Suite Available
      109 College Ave, Fort Collins, CO 80524
      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.
    3653 Hearthfire Way
    Fort Collins, CO 80524
    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.