New-Construction Five-Bedroom
For Sale
$1,385,000
4500 Stuart St, Denver, CO 80213
Custom finishes, flexible living areas, rooftop decks, and a vaulted two-car garage define this residential income property.
Property Size2,417 SF
Days on Market41
Property Features for 4500 Stuart St
General Information
Standard status
Active
Size
2,417 SF
Total Parking Spaces
2
Property subtype
Duplex
Additional Details
Highway Access
Yes
Multifamily Units
2
Taxes and HOA fees
Annual Taxes
$4,553
Amenities
rooftop decks
fenced backyard
Building Details
Building Size
2,417 SF
Year Built
2026
Buildings
1
Stories
3
Listing Agency:
Compass - Denver
Listed By:
Eliza Sparks
(319) 361-9190
Source:
Corken
Added: Sep 13
Changed: Oct 21
Last Checked: Oct 21 at 3:27AM
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 Compass - Denver
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.
Completed as new construction in 2026, this duplex combines a five-bedroom layout with custom finishes and multiple gathering areas. The main level includes engineered white oak flooring, an open kitchen with maple cabinetry, island, walk-in pantry, KitchenAid appliances, gas range, and custom hood. A bedroom and full bathroom add flexibility on the main floor, while the upper levels include a primary suite with a five-piece bathroom, two additional bedrooms, laundry, a private deck, and a bonus living area with wet bar, full bathroom, and fifth bedroom.
Outdoor features include a fenced backyard, two rooftop decks with mountain views, and an accordion door connecting the living area to the backyard. An oversized vaulted two-car garage provides vehicle and storage space. The property is located at 4500 Stuart St in Denver, one block from Tennyson Street, with nearby restaurants, coffee shops, boutiques, parks, schools, and access to I-70.
Outdoor features include a fenced backyard, two rooftop decks with mountain views, and an accordion door connecting the living area to the backyard. An oversized vaulted two-car garage provides vehicle and storage space. The property is located at 4500 Stuart St in Denver, one block from Tennyson Street, with nearby restaurants, coffee shops, boutiques, parks, schools, and access to I-70.
Key Highlights
- New‑construction duplex completed in 2026
- Five‑bedroom configuration with three full bathrooms plus a five‑piece primary bath
- Two rooftop decks with mountain views and a private primary‑suite deck
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$40,167
Cap Rate
2.90%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$803,340
$803.3K
Cap Rate 7%
$573,814
$573.8K
Cap Rate 9%
$446,300
$446.3K
Market Conditions
NOI Build-Up for 2,417 SF
Gross rent
$60.9K $25.20/SF
− Vacancy
−$3.5K −$1.46/SF
EGI
$57.4K $23.74/SF
− OpEx
−$17.2K −$7.12/SF
NOI
$40.2K $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%
$803,340
Cap Rate 7%
$573,814
Cap Rate 9%
$446,300
Alternative Uses
Best Use
Multifamily LT 5
$573.8K
$502.1K – $669.5K
NOI $40,167 @ 7.0% cap · market cap 2.90%
Second Best
Apartment 5plus
$524.3K
$458.7K – $611.7K
NOI $36,699 @ 7.0% cap · market cap 2.65%
Theoretical Best
Office A
$769.4K
$673.2K – $897.7K
NOI $53,859 @ 7.0% cap · market cap 3.89%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Contact the owner directly
Get the owner's phone numbers and email
Open Analytics
Lease Details
2
Residential units
Yes
Highway access
Location Intelligence
Trade Area within ½ mile
992
Businesses Nearby
Explore this area
Business Placement
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 - Custom finishes, flexible living areas, rooftop decks, and a vaulted two-car garage define this residential income property.
Where is this duplex located?
The property is located at 4500 Stuart St Denver, CO.
What is the asking price?
The asking price for this property is $1,385,000.
What are key features of this property?
This property features: New‑construction duplex completed in 2026; Five‑bedroom configuration with three full bathrooms plus a five‑piece primary bath; Two rooftop decks with mountain views and a private primary‑suite deck
