Back to Search
Property profile & analytics
OFF-MARKET
Grocery and convenience stores
3905 120th Ave Thornton, CO 80233-1644
Entity Owned
Free & Clear
Property ID
US13-0107130
Property profile
Verified
Property type
Grocery and convenience stores
Use group
CONVENIENCE STORE
Year built
1987
Total area
2,192 SF
Lot
0.7 ac (30,492 SF)
APN
R0026092
UPID
US13-0107130
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
by Request
Comparable Approach
Comparable
by Request
Blend (final)
Blend
by Request
Owner & transaction history
Murphy Oil USA INC
Murphy Oil USA INC
since 2025
Last sale
$2.8M
7 recorded transactions
Zoning & alternative use
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Thornton submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Thornton submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
CAP Approach
Comparable Approach
Alternative Use
Get a detailed, property-specific estimation — fast and free
Price per SF
Sale + rent benchmarks
Subject property
—
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Tax billed
$33,169
Tax year 2023
Assessed value
$301,070
Assessed 2023
Previous assessed
$286,090
+5.2% YoY
Effective rate
11.02%
On assessed value
Assessed land
$127,920
Assessed improvement
$173,150
Land market value
$458,505
Improvement market value
$620,595
Total market value
$1,079,100
Applied tax rate
180.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Grocery and convenience stores
Use group
CONVENIENCE STORE
Status
Off-Market
Year built
1987
Heating
OTHER
Cooling
OTHER
Stories
1
Total area
2,192 SF
Lot
0.7 ac (30,492 SF)
APN
R0026092
UPID
US13-0107130
Jurisdiction
ADAMS
Zoning & alternative use
Zoning · permitted uses
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Building & site characteristics
From public records
Year built
1987
Heating
OTHER
Cooling
Yes
Stories
1
Lot
0.7 ac
Current owner
From public records · entity-resolved
Murphy Oil USA INC
Entity
Free & Clear · 0 yrs held
Mailing address
3184 W ELDER ST, BOISE, ID 83705-4709
Ownership since
2025
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
9 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Oct 2, 2025
$2,775,200
Murphy Oil USA INC
Joshnik Lllp
Special Warranty Deed
—
Sep 29, 2020
—
Stinker Stores Co INC
—
Deed
related
—
Jul 19, 2019
—
Joshnik Lllp
—
Loan Modification
related
$103,000,000 · Zions First Nat'l Bk
Apr 4, 2019
$2,132,000
Joshnik Lllp
3905 East 120th Avenue LLC
Grant Deed
related
$87,561,550 · Zions First Nat'l Bk
Feb 13, 2017
—
Stinker Stores Co INC
—
Grant Deed
related
$114,000,000 · Zions First Nat'l Bk
Feb 8, 2017
—
3905 East 120th Avenue LLC
Calkins,bradley H
Grant Deed
related
—
Feb 14, 2013
—
3905 East 120th Avenue LLC
Calkins,bradley H
Grant Deed
related
—
—
—
Stinker Stores Co INC
—
Deed Of Trust
related
—
—
—
Stinker Stores Co INC
—
Loan Modification
related
—
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 3905 120th Ave?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
