Add Listing
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    5435 Kelly Ct Littleton, CO 80125

    • Warehouses
    • 5,000 SF
    • 36.99 lot acres
    OFF-MARKET
    Value Estimations
    $905,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-0356901
    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

    • Warehouses

    Property Details for 5435 Kelly Ct

    Year built
    2002
    Lot size
    36.99 lot acres
    Property size
    5,000 SF
    Property type
    Warehouses
    APN
    R0432558
    APU
    R0432558

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,080,000
      6.5%
      $995,000
      7%
      $925,000

    • Alternative Use

      Use
      Estimation
      WAREHOUSE, STORAGE
      $1,335,000
      Current use
      MEDICAL BUILDING
      $1,485,000
      Change: +11% Conversion: Difficult
      INDUSTRIAL (GENERAL)
      $1,275,000
      Change: -4% Conversion: Easy

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

    Location Insight

    • Map
    • Local Demand
    City
    Littleton
    County
    Douglas
    State
    Colorado
    Longitude
    -104.987
    Latitude
    39.484
    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
    2021
    $22,835
    $1,033,270
    $83,550
    $1,116,820
    -
    $3,703,498
    $299,455
    $4,002,953

    Comparable in this City

    • Value Estimation
      $3,265,000
      20,000 SF

      Littleton, CO 80125

      STORAGE YARD, OPEN STORAGE • 20,000 SF
      Littleton, CO 80125
      View Details
    • Value Estimation
      $1,485,000
      10,457 SF

      9742 Titan Park Cir

      STORAGE YARD, OPEN STORAGE • 10,457 SF
      9742 Titan Park Cir, Littleton, CO 80125-9345
      View Details
    • Value Estimation
      $620,000
      4,800 SF

      9973 Titan Ct

      STORAGE YARD, OPEN STORAGE • 4,800 SF
      9973 Titan Ct, Littleton, CO 80125-9326
      View Details
    • Value Estimation
      $2,135,000
      15,216 SF

      12340 Mead Way

      STORAGE YARD, OPEN STORAGE • 15,216 SF
      12340 Mead Way, Littleton, CO 80125-9780
      View Details
    • Value Estimation
      $895,000
      4,000 SF

      12364 Mead Way

      STORAGE YARD, OPEN STORAGE • 4,000 SF
      12364 Mead Way, Littleton, CO 80125-9780
      View Details
    • Value Estimation
      $2,450,000
      16,757 SF

      12249 Mead Way

      STORAGE YARD, OPEN STORAGE • 16,757 SF
      12249 Mead Way, Littleton, CO 80125-1731
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      12,738 SF

      Industrial Property with Lab Space

      Well-maintained industrial property with lab space and convenient highway access.
      12395 Mead Way, Littleton, CO 80125
      View Details
    • $464,000
      1,600 SF

      Office/Warehouse Condo with Drive-In Loading

      1,600 SF office/warehouse condo with drive-in loading.
      9945 Titan Park Cir, Littleton, CO 80125
      View Details
    • $1,130,000
      3,014 SF

      Horse Property with Large Warehouse

      4.77 acre horse property with 2200+ sqft warehouse.
      7537 Trail South Dr W, Littleton, CO 80125
      View Details
    • $3,000,000

      5 Acre Paved Yard

      5 acre paved yard for sale.
      12255 N Dumont Way, Littleton, CO 80125
      View Details
    • $4,595,000
      7,500 SF

      9774 Moore Rd, Littleton, CO 80125

      Industrial properties • 7,500 SF
      9774 Moore Rd, Littleton, CO 80125
      View Details
    • $5,199,000
      10.00 Acres

      Saratoga Shores Medical Office Space

      Modern Medical Office, Single Tenant, 3800 sq ft
      9774 Moore Rd, Littleton, CO 80125
      View Details

    Similar Nearby for Lease

    • $15 SF/Yr
      25,000 SF

      Prime Southwest Warehouse Space

      25,000 SF Warehouse, 4,000 SF Available
      3852 Norwood Dr, Littleton, CO 80125
      View Details
    • Contact for pricing
      18,720 SF

      Littleton Warehouse with Fenced Storage

      18,720 SF warehouse with fenced storage and convenient access.
      3395 Carder Ct, Littleton, CO 80125
      View Details
    • $15 SF/Yr
      27,120 SF

      Littleton Warehouse: Prime Location

      High-exposure warehouse, ideal for industrial use.
      3706 Norwood Dr, Littleton, CO 80125
      View Details
    • Contact for pricing

      Industrial Warehouse with Fenced Yard

      Industrial property with fenced yard, convenient highway access, and office.
      9881 Titan Park Cir, Littleton, CO 80125
      View Details
    • $15 SF/Yr

      Littleton Office/Warehouse Spaces For Lease

      Office/warehouse spaces in Littleton, accessible location off C-470 and Santa Fe.
      3706-3736 Norwood Dr, Littleton, CO 80125
      View Details
    • $15 SF/Yr
      1,700 SF

      Littleton Warehouse with Office Space

      1500 SF warehouse with office near C-470.
      3672-3692 Norwood Dr, Littleton, CO 80125
      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.
    5435 Kelly Ct
    Littleton, CO 80125
    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.
    Sign Up Successful!
    You now have access to more from Realmo!