Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$31,810,000
Retail space
4101 Navajo St Englewood, CO 80110-4455
Entity Owned
8-yr Hold
~
Est. High Equity
Property ID
US13-0455881
Property profile
Verified
Property type
Retail space
Use group
RETAIL STORES (PERSONAL SERVICES)
Year built
2016
Construction
CONCRETE
Total area
100,652 SF
Lot
0.16 ac (7,000 SF)
APN
2077-04-4-00-070
UPID
US13-0455881
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
Current use
Occupant on record · Public records
-
Oxford Station Apartments Apartment Building Apartment Complex
-
Nick Sparks Photography Wedding Service Photography Service
-
Benjamin & Sons Plumbing Plumbing Service General Contractor
-
Studio Alti Photography Service (Bike/Boat/Book/etc) Store
-
Morales Bookkeeping Accounting Firm
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
by Request
Comparable Approach
Comparable
$31.81M
Blend (final)
Blend
$31.81M
Owner & transaction history
Wc Chimney Oxford LLC · 8 yrs held
Wc Chimney Oxford LLC
since 2017
6 recorded transactions
Zoning & alternative use
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Top alternative use upside
Restaurant
$49.0M
+17.3%
Auto repair, garage
$47.3M
+13.1%
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 Englewood submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Englewood 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
Method
Estimation
Statistic approach
by Request
ML approach
by Request
CAP Approach
CAP Return
Estimation
6%
by Request
6.5%
by Request
7%
by Request
Alternative Use
Use
Estimation
RETAIL STORES
$41,810,000
Current use
RESTAURANT
$49,025,000
Change: +17% · Conversion: Easy
AUTO REPAIR, GARAGE
$47,295,000
Change: +13% · Conversion: Difficult
NEIGHBORHOOD: SHOPPING CENTER
$34,860,000
Change: -17% · Conversion: Moderate
Blend value · Realmo final
$31.81M
Range $28.63M – $34.99M · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$316 / SF
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 2021Property tax & assessments
Tax year 2021
Tax billed
$323,115
Tax year 2021
Assessed value
$4,524,035
Assessed 2023
Previous assessed
$4,364,730
+3.6% YoY
Effective rate
7.14%
On assessed value
Land market value
$4,868,500
Improvement market value
$61,122,500
Total market value
$65,991,000
Applied tax rate
10.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
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
Retail space
Use group
RETAIL STORES (PERSONAL SERVICES)
Status
Off-Market
Year built
2016
Construction
CONCRETE
Heating
FORCED AIR
Cooling
CENTRAL
Buildings
5
Stories
5
Bathrooms
16
Total area
100,652 SF
Lot
0.16 ac (7,000 SF)
APN
2077-04-4-00-070
UPID
US13-0455881
Jurisdiction
ARAPAHOE
Zoning & alternative use
Zoning · permitted uses
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Alternative use value scenarios
Repositioning upside vs current use
RETAIL STORES Current
Est. value
$41.8M
RESTAURANT
Est. value
$49.0M
AUTO REPAIR, GARAGE
Est. value
$47.3M
NEIGHBORHOOD: SHOPPING CENTER
Est. value
$34.9M
RETAIL STORES Current
RESTAURANT
AUTO REPAIR, GARAGE
NEIGHBORHOOD: SHOPPING CENTER
Alternative use deep dive — conversion cost, permits, timeline
Conversion cost estimate · Permit path & risks · Stabilized NOI per option
Alternative use deep dive
Conversion cost · permit path · stabilized NOI per option
Building & site characteristics
From public records
Year built
2016
Construction
CONCRETE
Heating
FORCED AIR
Cooling
Yes
Stories
5
Buildings
5
Bathrooms
16
Lot
0.16 ac
Current owner
From public records · entity-resolved
Wc Chimney Oxford LLC
Entity
Mailing address
37 GRAHAM ST STE 200B, SAN FRANCISCO, CA 94129-1724
Ownership since
2017
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
6 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Oct 27, 2017
$60,000,000
Wc Chimney Oxford LLC
Oxford Station Investors LLC
Grant Deed
related
$38,429,000 · Cbre Multifamily Cap
Oct 24, 2013
—
Lcp Oxford LLC
—
Trustees Deed
related
$350,000 · Daniel E Darling
Feb 21, 2012
$1,600,000
Lcp Oxford LLC
United Industrial Development Corp
Special Warranty Deed
$1,040,000 · Steele Street Bank & Trust
—
—
United Industrial Dev Corp
—
Deed Of Trust
related
$1,300,000 · American National Bank & Trust
—
—
United Industrial Dev Corp
—
Deed Of Trust
related
$600,000 · John C Richert
—
—
United Industrial Dev Corp
—
Deed Of Trust
related
$415,000 · American National Bank & Trust
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 4101 Navajo St?
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.
