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

    9777 Yosemite St Ste, Unit 220 Lone Tree, CO 80124-3115

    • Medical offices
    • 38,560 SF
    • 2.56 lot acres
    OFF-MARKET
    Last Sale
    Apr 21, 2023
    $13,035,000
    Value Estimations
    $12,085,000
    Show details
    Cap Rate Potential
    4%
    Medical offices
    Location Intelligence
    Property ID
    US13-0070396
    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

    • Medical offices

    Property Details for 9777 Yosemite St Ste

    Year built
    1987
    Lot size
    2.56 lot acres
    Property size
    38,560 SF
    Property type
    Medical offices
    Property subtype
    Medical centers
    APN
    R0334316
    APU
    R0334316

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $12,705,000
      ML approach
      $9,940,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $8,515,000
      6.5%
      $7,860,000
      7%
      $7,300,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $15,934,000
      Market price range: $6.40M - $15.9M

    • Alternative Use

      Use
      Estimation
      MEDICAL BUILDING
      $11,710,000
      Current use
      COMMERCIAL (GENERAL)
      $16,870,000
      Change: +44% Conversion: Easy
      RESTAURANT
      $15,770,000
      Change: +35% Conversion: Difficult
      AUTO REPAIR, GARAGE
      $15,445,000
      Change: +32% Conversion: Difficult
      NEIGHBORHOOD: SHOPPING CENTER
      $12,515,000
      Change: +7% Conversion: Difficult
      RETAIL STORES
      $12,400,000
      Change: +6% Conversion: Difficult
      APARTMENT HOUSE (5+ UNITS)
      $11,985,000
      Change: +2% Conversion: Moderate
      OFFICE BUILDING
      $9,870,000
      Change: -16% Conversion: Easy

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

    Location Insight

    • Map
    • Local Demand
    City
    Lone Tree
    County
    Douglas
    State
    Colorado
    Longitude
    -104.887
    Latitude
    39.5395
    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
    $355,436
    $435,060
    $3,330,320
    $3,765,380
    -
    $1,559,361
    $11,936,639
    $13,496,000

    Comparable in this City

    • Value Estimation by Request
      34,248 SF

      9218 Kimmer Dr

      MEDICAL BUILDING • 34,248 SF
      9218 Kimmer Dr, Lone Tree, CO 80124-6732
      View Details
    • Value Estimation
      $12,255,000
      70,470 SF

      9695 Yosemite St Ste, Unit 360

      MEDICAL BUILDING • 70,470 SF
      9695 Yosemite St Ste, Lone Tree, CO 80124-2834
      View Details
    • Value Estimation
      $2,175,000
      10,445 SF

      8500 Park Mdws Dr

      MEDICAL BUILDING • 10,445 SF
      8500 Park Mdws Dr, Lone Tree, CO 80124-2742
      View Details
    • Value Estimation
      $7,500,000
      20,490 SF

      9980 Park Mdws Dr

      MEDICAL BUILDING • 20,490 SF
      9980 Park Mdws Dr, Lone Tree, CO 80124-6739
      View Details
    • Value Estimation
      $1,065,000
      4,973 SF

      10000 Cmns St

      MEDICAL BUILDING • 4,973 SF
      10000 Cmns St, Lone Tree, CO 80124-5501
      View Details
    • Value Estimation
      $27,845,000
      126,202 SF

      10107 Ridgegate Pkwy

      MEDICAL BUILDING • 126,202 SF
      10107 Ridgegate Pkwy, Lone Tree, CO 80124-5637
      View Details

    Similar Nearby for Sale

    • $565,000
      2,179 SF

      Lone Tree Townhome with Balcony

      Well-maintained 3-bedroom townhome in desirable Lone Tree community.
      8754 Mesquite Row, Littleton, CO 80124
      View Details
    • $7,305,850
      23,562 SF

      Lone Tree Restaurant - Prime Location

      High-traffic restaurant, investment opportunity
      9535 Park Meadows Dr, Littleton, CO 80124
      View Details
    • Contact for pricing
      14.12 Acres

      Lone Tree Commercial Land - 14 Acres

      Prime Lone Tree location, high visibility, retail potential.
      0 Park Meadows Dr, Lone Tree, CO 80124
      View Details
    • $2,700,000
      8,929 SF

      Lone Tree Retail Opportunity

      Retail property available for sale in Lone Tree, Colorado.
      9445 Park Meadows Dr, Littleton, CO 80124
      View Details
    • $3,248,190
      8,083 SF

      Lone Tree NNN Investment Property

      NNN investment property in Lone Tree entertainment district.
      9447 Park Meadows Dr, Littleton, CO 80124
      View Details
    • $3,800,000
      14,803 SF

      Lone Tree Retail Investment Opportunity

      Multi-tenant retail building in high-income Lone Tree area.
      7824 Park Meadows Dr, Littleton, CO 80124
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Medical Space for Lease

      Medical space available for lease in Lone Tree, Colorado.
      10107 Ridgegate Pkwy, Littleton, CO 80124
      View Details
    • Contact for pricing

      Healthcare Property for Lease

      Healthcare property available for lease in Lone Tree, Colorado.
      9218 Kimmer Dr, Littleton, CO 80124
      View Details
    • Contact for pricing
      29,564 SF

      Lone Tree Executive Office Suite

      Modern Office Space, 1,299 SF Available
      9360 Station St, Lone Tree, CO 80124
      View Details
    • Contact for pricing
      85,682 SF

      One Lincoln Station: Industrial Space

      Class A industrial space, multiple suites available.
      9380 Station St, Lone Tree, CO 80124
      View Details
    • Contact for pricing
      40,727 SF

      Yosemite Park Retail Center Space

      Prime Douglas County retail space available.
      0 Nec County Line Rd & Yosemite St, Centennial, CO 80124
      View Details
    • Contact for pricing
      3,855 SF

      Lone Tree Retail Space Available

      Prime Lone Tree retail space, 1,301-3,250 sq ft.
      8848 Maximus Dr, Lone Tree, CO 80124
      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.
    9777 Yosemite St Ste, Unit 220
    Lone Tree, CO 80124-3115
    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.