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

    5120 Osage St Denver, CO 80221-7824

    • Warehouses
    • 25,864 SF
    • 2.01 lot acres
    OFF-MARKET
    Value Estimations
    $2,665,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-2774890
    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

    • Galls / (Bike/Boat/Book/etc) Store
    • Murray & Stafford Inc / Construction Company / General Contractor

    Property Details for 5120 Osage St

    Year built
    2005
    Construction
    STEEL FRAME
    Lot size
    2.01 lot acres
    Property size
    25,864 SF
    Zone code
    I-MX-3
    Property type
    Warehouses
    APN
    02164-09-027-000
    APU
    216409027000

    Value Estimations

    based on Realmo’s proprietary methodology

    • Alternative Use

      Use
      Estimation
      WAREHOUSE, STORAGE
      $4,155,000
      Current use

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

    Location Insight

    • Map
    • Local Demand
    City
    Denver
    County
    Denver
    State
    Colorado
    Longitude
    -105.005
    Latitude
    39.7892
    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
    $106,958
    $479,320
    $901,030
    $1,380,350
    -
    $1,748,000
    $3,229,500
    $4,977,500

    Comparable in this City

    • Value Estimation
      $6,940,000
      83,246 SF

      5055 Kalamath St

      WAREHOUSE, STORAGE • 83,246 SF
      5055 Kalamath St, Denver, CO 80221-1544
      View Details
    • Value Estimation
      $3,270,000
      35,940 SF

      1440 52nd Ave

      WAREHOUSE, STORAGE • 35,940 SF
      1440 52nd Ave, Denver, CO 80221-1569
      View Details
    • Value Estimation
      $2,285,000
      33,490 SF

      2805 64th Ave

      MINI-WAREHOUSE, STORAGE • 33,490 SF
      2805 64th Ave, Denver, CO 80221-2303
      View Details
    • Value Estimation
      $940,000
      7,812 SF

      1280 64th Ave

      WAREHOUSE, STORAGE • 7,812 SF
      1280 64th Ave, Denver, CO 80221-2434
      View Details
    • Value Estimation by Request
      4,142 SF

      4960 Pecos St

      WAREHOUSE, STORAGE • 4,142 SF
      4960 Pecos St, Denver, CO 80221-1515
      View Details
    • Value Estimation by Request
      37,250 SF

      6040 Washington St

      Distribution properties • 37,250 SF
      6040 Washington St, Denver, CO 80221
      View Details

    Similar Nearby for Sale

    • $1,800,000
      15,312 SF

      Commerce City Warehouse with Fenced Lot

      Warehouse with high ceilings, ample parking, and highway visibility.
      6338-6370 E 72Nd Ave, Commerce City, CO 80221
      View Details
    • $10,100,000
      10,400 SF

      Denver Warehouse: 10,400 SF

      Prime Denver industrial warehouse, 10 acres, great location.
      6100 Federal Blvd, Denver, CO 80221
      View Details
    • $9,500,000
      17,839 SF

      Denver Industrial Flex Space

      17,839 SF Flex Warehouse, Value-Add Opportunity
      2525 64Th Ave, Denver, CO 80221
      View Details
    • Contact for pricing
      36,130 SF

      Denver Industrial Warehouse - 36,130 SF

      Prime Denver warehouse, 12.2 acres, 8 docks
      5800 Federal Blvd, Denver, CO 80221
      View Details
    • $3,500,000
      25,000 SF

      Denver Warehouse with Yard Space

      25,000 SF warehouse with 15,000 SF yard.
      3220 52Nd Ave, Denver, CO 80221
      View Details
    • Contact for pricing
      5,256 SF

      Broadway Flex Units For Sale

      Flex units for sale or lease with conversion options.
      6803-6845 Broadway, Denver, CO 80221
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      22,950 SF

      Denver Warehouse and Distribution Space

      Centrally located warehouse and distribution space in Denver, Colorado.
      5000 Osage St, Denver, CO 80221
      View Details
    • $13 SF/Yr
      3,326 SF

      Office Warehouse for Lease

      Office warehouse available for lease on Pecos Street.
      6899 N Pecos St, Denver, CO 80221
      View Details
    • $7 SF/Yr
      8,165 SF

      Warehouse Space Near Downtown Denver

      Warehouse space with access to major highways and low taxes.
      6810 Broadway, Denver, CO 80221
      View Details
    • $42,000
      21,141 SF

      Industrial Building with Secured Site

      Industrial building for lease with a large, secured site.
      4545 E 52Nd Ave, Commerce City, CO 80221
      View Details
    • $10 SF/Yr
      43,055 SF

      Denver Flex Space Near I-76

      Well-maintained flex space with drive-in loading near I-76.
      6401 Broadway, Denver, CO 80221
      View Details
    • Contact for pricing
      14,000 SF

      Lipan Street Industrial Park Spaces

      Versatile Adams County Industrial Space
      6045-6135 Lipan St, Denver, CO 80221
      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.
    5120 Osage St
    Denver, CO 80221-7824
    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.