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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    77 Vassar Ave Denver, CO 80210-5747

    • Office buildings
    • 3,078 SF
    • 0.14 lot acres
    OFF-MARKET
    Last Sale
    Jun 02, 2025
    $1,025,000
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-0730207
    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

    • 77 Vassar | a collaborative space for the Mind, Body, Spirit community / Coworking Space / Meditation Center

    Property Details for 77 Vassar Ave

    Year built
    1981
    Construction
    WOOD
    Lot size
    0.14 lot acres
    Property size
    3,078 SF
    Zone code
    U-SU-B1
    Property type
    Office buildings
    APN
    05276-10-014-000
    APU
    527610014000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Denver
    County
    Denver
    State
    Colorado
    Longitude
    -104.987
    Latitude
    39.6696
    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
    $15,042
    $122,340
    $71,790
    $194,130
    -
    $468,500
    $257,300
    $725,800

    Comparable in this City

    • Value Estimation
      $395,000
      2,146 SF

      2335 York St

      OFFICE BUILDING • 2,146 SF
      2335 York St, Denver, CO 80210-5340
      View Details
    • Value Estimation
      $215,000
      208,192 SF

      1777 Harrison St

      OFFICE BUILDING (MULTI-STORY) • 208,192 SF
      1777 Harrison St, Denver, CO 80210-3925
      View Details
    • Value Estimation
      $410,000
      3,770 SF

      700 Louisiana Ave, Unit 710

      OFFICE BUILDING • 3,770 SF
      700 Louisiana Ave, Denver, CO 80210-1536
      View Details
    • Value Estimation
      $355,000
      3,204 SF

      1981 University Blvd

      OFFICE BUILDING • 3,204 SF
      1981 University Blvd, Denver, CO 80210-4209
      View Details
    • Value Estimation
      $670,000
      4,745 SF

      2574 Broadway

      OFFICE BUILDING • 4,745 SF
      2574 Broadway, Denver, CO 80210-5703
      View Details
    • Value Estimation
      $555,000
      16,747 SF

      1165 Pennsylvania St

      OFFICE BUILDING • 16,747 SF
      1165 Pennsylvania St, Denver, CO 80210-1555
      View Details

    Similar Nearby for Sale

    • $1,999,000
      2,400 SF

      Capitol Hill Development Opportunity

      Office building in Denver's Capitol Hill neighborhood with development potential.
      1291 Pearl St, Denver, CO 80210
      View Details
    • $995,000
      3,474 SF

      Wash Park Office Building For Sale

      Office building in premier Wash Park location with storage.
      2707-2717 E Louisiana Ave, Denver, CO 80210
      View Details
    • $2,495,000
      5,470 SF

      South Broadway Office Building

      Denver Office Space: $2.495M
      1345 Broadway, Denver, CO 80210
      View Details
    • $700,000
      1,606 SF

      Renovated Office Condo on Broadway

      Recently renovated office condo with high visibility and foot traffic.
      1401 South Broadway, Denver, CO 80210
      View Details
    • $699,900
      1,208 SF

      Broadway Office/Retail Building For Sale

      1,300 SF office/retail building on South Broadway corridor.
      2532 S Broadway, Denver, CO 80210
      View Details
    • $5,075,000
      15,603 SF

      The Penn: Denver Office Building

      Prime Denver office, 15,603 SF, 9 units.
      1165 Pennsylvania St, Denver, CO 80210
      View Details

    Similar Nearby for Lease

    • $20 SF/Yr
      27,444 SF

      Aurora Office Space For Rent

      Office space in Aurora, near retail, light rail, and amenities.
      12100 E Iliff Ave, Aurora, CO 80210
      View Details
    • $20 SF/Yr
      7,125 SF

      7,125 SF of Versatile and Well-Appointed Office Space For Lease

      7,125 SF of Versatile and Well-Appointed Office Space For Lease
      1325 E 16th Ave, Denver, CO 80210
      View Details
    • $20 SF/Yr
      104,388 SF

      Denver Office Space: I-25 & Colorado Blvd

      Class A Office Building, Denver, CO
      1776 Jackson St, Denver, CO 80210
      View Details
    • Contact for pricing
      1,413 SF

      Denver Office Space For Rent

      Office space available for rent in Denver, Colorado.
      4201 E Yale Ave, Denver, CO 80210
      View Details
    • Contact for pricing
      31,167 SF

      Retail and Office Space Available

      Street-level retail and office space in Denver's DU neighborhood.
      2450 S University Blvd, Denver, CO 80210
      View Details
    • Contact for pricing
      100,840 SF

      Denver Office Space Available

      Office space available for lease in Denver, Colorado.
      1200 Lincoln St, Denver, CO 80210
      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.
    77 Vassar Ave
    Denver, CO 80210-5747
    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.