Duplex with Rooftop
For Sale
$1,230,000
4311 N Stuart St, Denver, CO 80212
A detached, finished two-car garage includes a storage loft and a second door opening to the patio.
Property Size3,355 SF
Price / SF$366.62
Days on Market18
Property Features for 4311 N Stuart St
General Information
Standard status
Active
Size
3,355 SF
Total Parking Spaces
2
Property subtype
Duplex
Site & Location
Neighborhood
Berkeley
Additional Details
Multifamily Units
2
Building Details
Year Built
2012
Listing Agency:
NoCo Flex Real Estate
Listed By:
Ian Johnston
(970) 237-4749
Source:
Nocoflex
Added: Oct 14
Changed: Oct 30
Last Checked: Oct 30 at 1:53AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of NoCo Flex Real Estate
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
Built in 2012, this 3,355-square-foot duplex offers a rooftop deck connected to a third-floor flex area, along with a finished basement. Interior features include a contemporary fireplace, built-in shelving, and a kitchen with a center island, granite countertops, glass tile backsplash, and high-end appliances. Sliding doors lead from the dining area to a front patio and from the living room to a fenced outdoor retreat with a fire pit. The primary suite has a Juliet balcony and an en-suite bath with a soaking tub.
The property is at 4311 N Stuart St in Denver’s Berkeley area, near Berkeley Park and the galleries, shops, and restaurants around 44th and Tennyson. A detached, finished two-car garage has a storage loft and a second garage door opening to the patio. Low-maintenance landscaping completes the property.
The property is at 4311 N Stuart St in Denver’s Berkeley area, near Berkeley Park and the galleries, shops, and restaurants around 44th and Tennyson. A detached, finished two-car garage has a storage loft and a second garage door opening to the patio. Low-maintenance landscaping completes the property.
Key Highlights
- 3,355‑square‑foot duplex built in 2012
- Rooftop deck adjoins a third‑floor flex space with a fireplace and wet bar
- Detached, finished two‑car garage with storage loft and a second door to the patio
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$55,756
Cap Rate
4.53%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$1,115,120
$1.1M
Cap Rate 7%
$796,514
$796.5K
Cap Rate 9%
$619,511
$619.5K
Market Conditions
NOI Build-Up for 3,355 SF
Gross rent
$84.5K $25.20/SF
− Vacancy
−$4.9K −$1.46/SF
EGI
$79.7K $23.74/SF
− OpEx
−$23.9K −$7.12/SF
NOI
$55.8K $16.62/SF
Area
Denver, CO
Vacancy
5.79%
Lease Rate
$25.20 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$1,115,120
Cap Rate 7%
$796,514
Cap Rate 9%
$619,511
Alternative Uses
Best Use
Multifamily LT 5
$796.5K
$697.0K – $929.3K
NOI $55,756 @ 7.0% cap · market cap 4.53%
Second Best
Apartment 5plus
$727.7K
$636.8K – $849.0K
NOI $50,941 @ 7.0% cap · market cap 4.14%
Theoretical Best
Office A
$1.07M
$934.5K – $1.25M
NOI $74,761 @ 7.0% cap · market cap 6.08%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
2
Residential units
Location Intelligence
Trade Area within ½ mile
1,533
Businesses Nearby
Explore this area
Business Placement
Demographics for 80212, CO
20,397
Population
10,870
Households
1.9
Avg Household Size
38
Median Age
64%
College-Educated
96%
High-School Grad
3.6 sq mi
ZIP Area
5,666
Density / Sq Mi
$118,692
Median Household Income
$76,379
Median Earnings
$1,714
Median Rent
$705,300
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in West region
Frequently Asked Questions
What type of property is this?
Duplex - A detached, finished two-car garage includes a storage loft and a second door opening to the patio.
Where is this duplex located?
The property is located at 4311 N Stuart St Denver, CO.
What is the asking price?
The asking price for this property is $1,230,000.
What are key features of this property?
This property features: 3,355‑square‑foot duplex built in 2012; Rooftop deck adjoins a third‑floor flex space with a fireplace and wet bar; Detached, finished two‑car garage with storage loft and a second door to the patio
