Your AI Navigator in Commercial Real Estate
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
    Property profile & analytics

    3758 Osage St Ste, Unit 102 Denver, CO 80211-2895

    • Office Properties & Spaces
    • 6,236 SF
    • 0.24 lot acres
    OFF-MARKET
    Last Sale
    Mar 12, 2020
    $2,200,000
    Value Estimations
    $2,250,000
    Show details
    Cap Rate Potential
    4.2%
    Office Properties & Spaces
    Location Intelligence
    Property ID
    US13-0064591
    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 3758 Osage St Ste

    Year built
    1973
    Construction
    WOOD
    Lot size
    0.24 lot acres
    Property size
    6,236 SF
    Zone code
    U-MS-3
    Property type
    Office Properties & Spaces
    APN
    02281-07-026-026
    APU
    228107026026

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $2,325,000
      ML approach
      $2,190,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,625,000
      6.5%
      $1,500,000
      7%
      $1,390,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $1,754,000
      Market price range: $905k - $2.50M

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

    Location Insight

    • Map
    • Local Demand
    City
    Denver
    County
    Denver
    State
    Colorado
    Longitude
    -105.005
    Latitude
    39.769
    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
    $45,187
    $265,910
    $317,250
    $583,160
    -
    $983,100
    $1,137,100
    $2,120,200

    Comparable in this City

    • Value Estimation
      $535,000
      1,439 SF

      2899 Speer Blvd, Unit 104

      CONDOMINIUM OFFICES • 1,439 SF
      2899 Speer Blvd, Denver, CO 80211-4217
      View Details
    • Value Estimation
      $240,000
      937 SF

      2525 15th St, Unit 1A

      CONDOMINIUM OFFICES • 937 SF
      2525 15th St, Denver, CO 80211-3957
      View Details
    • Value Estimation
      $260,000
      1,449 SF

      4640 Pecos St, Unit F

      CONDOMINIUM OFFICES • 1,449 SF
      4640 Pecos St, Denver, CO 80211-2308
      View Details
    • Value Estimation
      $305,000
      2,489 SF

      2195 Decatur St Sta, Unit A

      CONDOMINIUM OFFICES • 2,489 SF
      2195 Decatur St Sta, Denver, CO 80211-5182
      View Details
    • Value Estimation by Request
      1,050 SF

      2501 15Th St

      Individual retail properties • 1,050 SF
      2501 15Th St, Denver, CO 80211
      View Details
    • Value Estimation
      $255,000
      1,268 SF

      3528 Tejon St Ste, Unit 140

      CONDOMINIUM OFFICES • 1,268 SF
      3528 Tejon St Ste, Denver, CO 80211-2963
      View Details

    Similar Nearby for Sale

    • $2,750,000
      10,932 SF

      LoHi Creative Office/Retail Building

      Freestanding building in central location with live/work opportunities.
      2101 29Th Ave, Denver, CO 80211
      View Details
    • Contact for pricing
      3,430 SF

      Denver Office Building Investment Opportunity

      Prime Denver location, 3,430 SF, 100% occupied, U-MS-2 zoning.
      4047 Tejon St, Denver, CO 80211
      View Details
    • $576,000
      1,340 SF

      Freestanding Building on Federal Blvd

      Freestanding office building with high visibility on Federal Blvd.
      3333 Federal Blvd, Denver, CO 80211
      View Details
    • $965,000
      1,286 SF

      Turnkey Office Condo in Denver

      Office condo with parking near Empower Field at Mile High.
      2240 Clay St, Denver, CO 80211
      View Details
    • $1,350,000
      1,950 SF

      Denver Office/Retail Building For Sale

      Renovated single-story building in high-traffic Denver location.
      1500 W 38Th Ave, Denver, CO 80211
      View Details
    • $3,495,000

      Denver Office Building with Redevelopment Potential

      Office building on a high-density site with downtown views.
      2420 Alcott St, Denver, CO 80211
      View Details

    Similar Nearby for Lease

    • $21 SF/Yr
      3,000 SF

      Denver Office Building For Rent

      Charming 3,000 SF office space in Denver's Sunnyside neighborhood.
      4043-4047 Tejon 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
    • $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
    • $18 SF/Yr
      13,824 SF

      Corner Unit on 29th & Zuni

      Corner unit with warehouse, office, and parking in desirable Highlands.
      2904 Zuni St, Denver, CO 80211
      View Details
    • $32 SF/Yr
      3,000 SF

      Lowell Blvd Creative Office Space

      Denver, CO - 3,000 sq ft Creative Office
      4272 Lowell Blvd, 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.
    3758 Osage St Ste, Unit 102
    Denver, CO 80211-2895
    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.