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

    54 South Pennsylvania St Denver, CO 80209

    • Apartment buildings
    • 3,373 SF
    • 0.14 lot acres
    For Sale
    View listing
    $1,375,000
    Last Sale
    Mar 03, 2025
    $900,000
    Value Estimations
    Cap Rate Potential
    7%
    Apartment buildings
    Location Intelligence
    Property ID
    US13-1198955
    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

    • Apartment buildings

    Property Details for 54 South Pennsylvania St

    Year built
    1890
    Lot size
    0.14 lot acres
    Property size
    3,373 SF
    Zone code
    G-MU-3
    Property type
    Apartment buildings
    APN
    05104-14-010-000
    APU
    510414010000

    Description

    This exceptional investment opportunity presents a charming 8-unit apartment building, a value-add property located at 54 South Pennsylvania Street in Denver, Colorado's coveted West Washington Park neighborhood. The property, a historic Victorian-style mansion with a two-story carriage house, sits on a 6,250 square foot lot and boasts 4,195 square feet of living space. The building comprises five unique one-bedroom, one-bathroom units, two boarding rooms, and a spacious one-bedroom, one-and-a-half-bathroom unit on the main floor. Currently classified as a Class C multifamily property, this presents a significant value-add opportunity for investors. The asking price is $1,375,000, translating to $171,875 per unit and $327.77 per square foot. The pro-forma net operating income (NOI) is $90,548, yielding a 6.59% cap rate. Recent improvements include a new roof on the carriage house in 2018 and a complete interior hallway remodel in the main house in 2019. The property is zoned G-MU-3, allowing for redevelopment or renovation. Its prime location offers easy access to nearby restaurants and nightlife on South Pennsylvania Street and South Broadway. This is a rare chance to acquire a piece of Denver history with significant upside potential.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $730,000
      ML approach
      $810,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $855,000
      6.5%
      $790,000
      7%
      $730,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $953,000
      Market price range: $954k - $1.81M

    • Alternative Use

      Use
      Estimation
      NEIGHBORHOOD: SHOPPING CENTER
      $1,095,000
      COMMERCIAL (GENERAL)
      $1,090,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Denver
    County
    Denver
    State
    Colorado
    Longitude
    -104.981
    Latitude
    39.7155
    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
    $5,823
    $61,680
    $13,470
    $75,150
    -
    $975,600
    $201,100
    $1,176,700

    Comparable in this City

    • Value Estimation by Request
      3,400 SF

      208 Lincoln St

      Multifamily properties • 3,400 SF
      208 Lincoln St, Denver, CO 80209
      View Details
    • Value Estimation
      $310,000
      3,172 SF

      878 Logan St

      APARTMENT HOUSE (5+ UNITS) • 3,172 SF
      878 Logan St, Denver, CO 80209-4144
      View Details
    • Value Estimation
      $680,000
      34,929 SF

      15 Downing St

      APARTMENT HOUSE (5+ UNITS) • 34,929 SF
      15 Downing St, Denver, CO 80209-2443
      View Details
    • Value Estimation by Request
      6,754 SF

      700 Pearl St

      Multifamily properties • 6,754 SF
      700 Pearl St, Denver, CO 80209
      View Details
    • Value Estimation
      $255,000
      3,740 SF

      600 Grant St, Unit 604

      APARTMENT HOUSE (5+ UNITS) • 3,740 SF
      600 Grant St, Denver, CO 80209-4146
      View Details
    • Value Estimation
      $675,000
      34,929 SF

      14 Ogden St

      APARTMENT HOUSE (5+ UNITS) • 34,929 SF
      14 Ogden St, Denver, CO 80209-2332
      View Details

    Similar Nearby for Sale

    • $1,375,000
      4,195 SF

      Denver Multifamily Investment Opportunity

      Vintage Victorian mansion in West Washington Park neighborhood.
      54 South Pennsylvania St, Denver, CO 80209
      View Details
    • $4,300,000
      18,936 SF

      Modern Townhomes in Fountain, Colorado

      Thirteen townhomes built in 2021 near downtown Fountain, Colorado.
      303 East Ohio Ave, Denver, CO 80209
      View Details
    • $1,400,000
      3,774 SF

      Denver Multifamily Property Sold

      Six-unit multifamily property located in Denver, Colorado.
      601-605 S Logan St, Denver, CO 80209
      View Details
    • $1,700,000
      8,181 SF

      Denver Mansion with Development Potential

      8,181 SF mansion with development potential in central Denver.
      1563 Gaylord St, Denver, CO 80209
      View Details
    • $1,650,000
      5,220 SF

      Mixed-Use Building in South Broadway

      Retail and multi-family building in a thriving Denver corridor.
      56 S Broadway, Denver, CO 80209
      View Details
    • $575,000

      Renovated Condo Across From Washington Park

      Modern condo with easy access to Washington Park amenities.
      480 S Marion Pkwy, Denver, CO 80209
      View Details

    Similar Nearby for Lease

    • $6,500 /Mo
      3,400 SF

      Cherry Creek Executive Row Home

      Spacious 4 bed, 4.5 bath home in Cherry Creek.
      112 S Garfield St, Denver, CO 80209
      View Details
    • $11 SF/Yr
      6,249 SF

      Denver Cherry Creek Office Space

      Flexible office solutions in Denver.
      3773 Dr East Tower, Denver, CO 80209
      View Details
    • Contact for pricing
      12,100 SF

      South Broadway Restaurant Space

      Denver Restaurant Opportunity: 1,200-4,159 SF
      99 Broadway, Denver, CO 80209
      View Details
    • $23 SF/Yr
      850 SF

      Office Space Near Cherry Creek

      Office suites with easy access to amenities and transportation.
      3955 E Exposition Ave, Denver, CO 80209
      View Details
    • $31 SF/Yr
      3,400 SF

      Denver Office Space For Rent

      Office space for rent near Cherry Creek Mall.
      3400 Bayaud Ave, Denver, CO 80209
      View Details
    • Contact for pricing
      2,221 SF

      Renovated Retail/Office Space Available

      Prime location in Gaylord Shopping District, Washington Park neighborhood.
      1076 South Gaylord St, Denver, CO 80209
      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.
    54 South Pennsylvania St
    Denver, CO 80209
    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.