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

    8603 Wadsworth Ct Littleton, CO 80128-6299

    • Assisted living facilities
    • 4,169 SF
    • 0.29 lot acres
    OFF-MARKET
    Last Sale
    Mar 04, 2020
    $935,000
    Value Estimations
    $980,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US13-2386702
    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

    • Lighthouse Assisted Living Inc - Wadsworth / Assisted Living Facility

    Property Details for 8603 Wadsworth Ct

    Year built
    2007
    Construction
    BRICK
    Lot size
    0.29 lot acres
    Property size
    4,169 SF
    Property type
    Assisted living facilities
    Property subtype
    Retirement homes
    APN
    69-022-20-011
    APU
    6902220011

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $1,055,000
      ML approach
      $1,030,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $940,000
      Market price range: $742k - $1.31M

    • Alternative Use

      Use
      Estimation
      HOMES (RETIRED, HANDICAP, REST, CONVALESCENT, NURSING)
      $1,075,000
      Current use
      MEDICAL BUILDING
      $1,240,000
      Change: +15% Conversion: Difficult
      WAREHOUSE, STORAGE
      $1,115,000
      Change: +4% Conversion: Difficult
      OFFICE BUILDING
      $920,000
      Change: -14% Conversion: Difficult
      RETAIL STORES
      $905,000
      Change: -16% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Littleton
    County
    Jefferson
    State
    Colorado
    Longitude
    -105.084
    Latitude
    39.5606
    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
    $5,948
    $17,121
    $46,294
    $63,415
    -
    $255,540
    $745,959
    $1,001,499

    Comparable in this City

    • Value Estimation by Request
      2,072 SF

      8295 Cody St

      HOMES (RETIRED, NURSING) • 2,072 SF
      8295 Cody St, Littleton, CO 80128-5318
      View Details
    • Value Estimation by Request
      2,028 SF

      8029 Marshall St

      HOMES (RETIRED, NURSING) • 2,028 SF
      8029 Marshall St, Littleton, CO 80128-5856
      View Details
    • Value Estimation by Request
      3,002 SF

      5310 Geddes Ave

      HOMES (RETIRED, NURSING) • 3,002 SF
      5310 Geddes Ave, Littleton, CO 80128-4955
      View Details
    • Value Estimation by Request
      3,050 SF

      7516 Wadsworth Ct

      HOMES (RETIRED, NURSING) • 3,050 SF
      7516 Wadsworth Ct, Littleton, CO 80128-4855
      View Details
    • Value Estimation by Request
      2,422 SF

      7243 Walden Dr

      HOMES (RETIRED, NURSING) • 2,422 SF
      7243 Walden Dr, Littleton, CO 80128-5426
      View Details
    • Value Estimation by Request
      2,704 SF

      6731 Portland Pl

      HOMES (RETIRED, NURSING) • 2,704 SF
      6731 Portland Pl, Littleton, CO 80128-4544
      View Details

    Similar Nearby for Sale

    • $1,900,000

      Littleton Medical Office - $1.9M

      Modern Medical Office, Littleton, CO
      9102 Ken Caryl Ave, Littleton, CO 80128
      View Details
    • $5,950,000
      31,200 SF

      Littleton Office Building - $5.95M

      31,200 SF Office, Vacant, Littleton, CO
      7926 Platte Canyon Rd, Littleton, CO 80128
      View Details
    • Contact for pricing
      500 SF

      Columbine Shopping Center Retail Space

      Littleton, CO retail space & pad site.
      7580 Pierce St, Littleton, CO 80128
      View Details
    • $130,000

      Oversized Lots in Littleton Community

      Two adjacent lots in a rapidly developing area of Jefferson County.
      8329 S Carr Way, Littleton, CO 80128
      View Details
    • $179,900

      Garden-Level Condo in Stony Creek

      Bright 1-bed, 1-bath condo with outdoor access.
      6705 S Field St, Littleton, CO 80128
      View Details
    • $4,600,000
      37,458 SF

      Retail Property on Ken Caryl Avenue

      Retail property available for sale on Ken Caryl Avenue.
      9012 W Ken Caryl Ave, Littleton, CO 80128
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      17,012 SF

      Medical Office Building For Lease

      Proposed medical office building with spaces available for lease.
      7560 S Pierce St, Littleton, CO 80128
      View Details
    • $5,950,000
      15,600 SF

      Littleton Office Space For Lease

      Office space available for lease in Littleton, Colorado.
      7926 S Platte Canyon Rd, Littleton, CO 80128
      View Details
    • Contact for pricing
      6,050 SF

      Retail Space Available For Lease

      Retail space for lease with ample parking and signage.
      9032 W Ken Caryl Ave, Littleton, CO 80128
      View Details
    • Contact for pricing
      15,000 SF

      Littleton Office Space for Lease

      Prime Littleton location, flexible space options.
      0 Ken Caryl Ave & Pierce St, Littleton, CO 80128
      View Details
    • Contact for pricing
      1,296 SF

      Retail Space in Littleton Center

      Retail space available in a King Soopers anchored shopping center.
      8176 S Wadsworth Blvd, Littleton, CO 80128
      View Details
    • $20 SF/Yr
      4,115 SF

      Retail Space in Littleton, CO

      Retail space available in affluent suburban community.
      6671-6745 W Ken Caryl Ave, Littleton, CO 80128
      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.
    8603 Wadsworth Ct
    Littleton, CO 80128-6299
    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.