Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$6,900,000
Medical Office Space
5920 Estes St Littleton, CO 80123-8618
Entity Owned
4-yr Hold
~
Est. High Equity
Property ID
US13-0074687
Property profile
Verified
Property type
Medical Office Space
Use group
MEDICAL BUILDING
Year built
2005
Construction
STEEL FRAME
Total area
22,281 SF
Lot
0.74 ac (32,195 SF)
APN
59-221-00-001
UPID
US13-0074687
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
-
Shaila Gogate Physician
-
Anjli Giri Physician
-
Joseph Teixeira Physician
-
Denver Dentistry - Holistic Dentist In Littleton Dental Office
-
Eric Adrid Medical Clinic
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
$6.79M
CAP Approach
CAP
$4.62M
Comparable Approach
Comparable
$7.07M
Blend (final)
Blend
$6.90M
Owner & transaction history
Aww Estes Mob Owner LLC · 4 yrs held
Aww Estes Mob Owner LLC
since 2022
Last sale
$6.8M
7 recorded transactions
Zoning & alternative use
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Top alternative use upside
Neighborhood: shopping center
$10.3M
+55.2%
Apartment house (5+ units)
$7.3M
+9.8%
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 Littleton submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Littleton 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
$7,145,000
ML approach
$6,785,000
CAP Approach
CAP Return
Estimation
6%
$5,000,000
6.5%
$4,615,000
7%
$4,285,000
Alternative Use
Use
Estimation
MEDICAL BUILDING
$6,620,000
Current use
NEIGHBORHOOD: SHOPPING CENTER
$10,270,000
Change: +55% · Conversion: Difficult
APARTMENT HOUSE (5+ UNITS)
$7,265,000
Change: +10% · Conversion: Moderate
WAREHOUSE, STORAGE
$5,945,000
Change: -10% · Conversion: Difficult
INDUSTRIAL (GENERAL)
$5,690,000
Change: -14% · Conversion: Difficult
Blend value · Realmo final
$6.90M
Range $6.21M – $7.59M · ±10% · vs last sale $6.75M (Jan 26 2022)
Last sale anchor
$6.75M
Jan 26 2022
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
$310 / 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 2023Property tax & assessments
Tax year 2023
Tax billed
$181,367
Tax year 2023
Assessed value
$1,851,835
Assessed 2023
Previous assessed
$1,851,835
+0.0% YoY
Effective rate
9.79%
On assessed value
Assessed land
$264,391
Assessed improvement
$1,587,444
Land market value
$947,638
Improvement market value
$5,719,762
Total market value
$6,667,400
Applied tax rate
4,433.0000
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
Medical Office Space
Use group
MEDICAL BUILDING
Status
Off-Market
Year built
2005
Construction
STEEL FRAME
Heating
YES
Cooling
YES
Units
1
Total area
22,281 SF
Lot
0.74 ac (32,195 SF)
APN
59-221-00-001
UPID
US13-0074687
Jurisdiction
JEFFERSON
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
MEDICAL BUILDING Current
Est. value
$6.6M
NEIGHBORHOOD: SHOPPING CENTER
Est. value
$10.3M
APARTMENT HOUSE (5+ UNITS)
Est. value
$7.3M
WAREHOUSE, STORAGE
Est. value
$5.9M
INDUSTRIAL (GENERAL)
Est. value
$5.7M
MEDICAL BUILDING Current
NEIGHBORHOOD: SHOPPING CENTER
APARTMENT HOUSE (5+ UNITS)
WAREHOUSE, STORAGE
INDUSTRIAL (GENERAL)
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
2005
Construction
STEEL FRAME
Heating
YES
Cooling
Yes
Units
1
Lot
0.74 ac
Current owner
From public records · entity-resolved
Aww Estes Mob Owner LLC
Entity
Mailing address
802 N 3RD AVE, PHOENIX, AZ 85003-1409
Ownership since
2022
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
13 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Jan 26, 2022
$6,750,000
Aww Estes Mob Owner LLC
Chp Wadsworth Medical LLC
Special Warranty Deed
$150,000,000 · Capital One NA
Nov 9, 2020
—
Chp Wadsworth Medical LLC
—
Deed
related
$3,600,000 · First National Bank Of Oklahoma
Mar 6, 2020
—
Chp Wadsworth Medical LLC
—
Deed
related
$2,839,426 · First Wstrn Tr Bk
Oct 2, 2018
—
Chp Wadsworth Medical LLC
—
Deed
related
$2,500,000 · First Western Trust Bank
Feb 14, 2017
—
Chp Wadsworth Medical LLC
Makuta,peter J & Mindy D
Grant Deed
—
Oct 6, 2014
$2,000,000
Chp Wadsworth Medical LLC
Lsref2 Oreo Direct LLC
Grant Deed
—
Apr 19, 2011
$2,175,000
Shoreline Capital II LLC
Deputy Public Te Of Jefferson Cnt
Certificate Of Purchase
related
$4,275,000
Jul 5, 2006
$5,700,000
Nhp Wadsworth Mob LLC
Wadsworth Mob LLC
Grant Deed
—
Jul 5, 2006
$5,240,000
Shoreline Capital II LLC
Nhp Wadsworth Mob LLC
Grant Deed
$4,275,000 · Artesia Mortgage Capital Corp
—
—
Chp Wadsworth Medical LLC
—
Loan Modification
related
$2,839,426 · First Wstrn Tr Bk
—
—
Wadsworth Mob LLC
—
Deed Of Trust
related
$3,500,000 · Community First National Bank
—
—
Wadsworth Medical Center Group
—
Deed Of Trust
related
$276,250 · Vectra Bank Colorado NA
—
—
Wadsworth Mob LLC
—
Deed Of Trust
related
$2,500,000 · Zions First National Bank
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 5920 Estes 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.
