Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
1309 Duff Drive
Fort Collins, CO 80524
Asking Price
$1.48M
Cap Rate
5.1%
Asset Type
Flex Industrial
Class
Class B
What's Special
Industrial | 5.10% CAP | 4,612 SqFt <ul><li>Steady Cash Flow</li><li>Net Operating Income Ranges from $75k to $91k (2026 to 2033 est)</li><li>Growing Income Stream</li><li>3% Annual Escalators on Base Rent</li><li>3% Annual Property Appreciation, in addition to Depreciation & Tax Benefits</li><li>Cash-On-Cash Annual Return averages 7% (2026-2033), with a 17% Return in 2033</li><li>IRR: 6.5% (Before Tax; 35% Down, 6.5% Interest Rate, 25 yr term, property appreciates +3%/yr)</li><li>ROIC averages 73% (2026-2033), with 176% R
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
5.42%
DSCR
0.91
Underwater
Cash-on-Cash
-1.71%
Monthly Payment
$7,297.495
Annual Cash Flow
$-7,569.943
