New-Construction
For Sale
$1,595,000
4515 Stuart St, Denver, CO 80113
Three-level duplex property with finished basement space, rooftop deck, and upgraded interior finishes.
Property Size3,540 SF
Days on Market51
Property Features for 4515 Stuart St
General Information
Standard status
Active
Size
3,540 SF
Property subtype
Duplex
Site & Location
Neighborhood
Berkeley
Amenities
white oak engineered hardwood flooring
dedicated study
open-concept main level
custom cabinetry
quartz countertops
spacious island
walk-in pantry
dedicated coffee bar
Dacor appliance package
double-sided gas fireplace
pre-wiring for sound
primary suite with walk-in closet and deck access
heated tile flooring
dual sinks
frameless glass walk-in shower
laundry room with upper cabinetry
bonus room with built-in wet bar
rooftop deck with covered and open-air spaces
finished basement with family room, custom cabinetry, guest bedroom, full bathroom, storage
patio with pre-wiring for sound and gas stub for future grill
Building Details
Building Size
3,540 SF
Year Built
2026
Listing Agency:
Compass - Denver
Listed By:
Joshua McKinley · License #100042456
(720) 375-3661
Source:
Corken
Added: Sep 11
Changed: Oct 25
Last Checked: Oct 30 at 9:33PM
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.
This 2026-built duplex property offers a three-level interior arrangement with a finished basement. The main level includes an open kitchen, dining, and living configuration, along with a dedicated study. Kitchen features include custom cabinetry, quartz countertops, an island, walk-in pantry, coffee bar, and Dacor appliances. A double-sided gas fireplace connects the primary gathering areas.
The upper level contains a primary suite with walk-in closet and deck access, two additional bedrooms, a full bathroom, and a laundry room with upper cabinetry. A bonus room with wet bar opens to a rooftop deck with covered and open-air sections. The finished basement adds a family room, guest bedroom, full bathroom, and storage. Exterior features include a patio with sound pre-wiring and a gas stub for a future grill.
The upper level contains a primary suite with walk-in closet and deck access, two additional bedrooms, a full bathroom, and a laundry room with upper cabinetry. A bonus room with wet bar opens to a rooftop deck with covered and open-air sections. The finished basement adds a family room, guest bedroom, full bathroom, and storage. Exterior features include a patio with sound pre-wiring and a gas stub for a future grill.
Key Highlights
- Built in 2026
- Open kitchen, dining, and living arrangement with quartz countertops and Dacor appliances
- Primary suite includes walk‑in closet and direct deck access
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$58,830
Cap Rate
3.69%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$1,176,600
$1.2M
Cap Rate 7%
$840,429
$840.4K
Cap Rate 9%
$653,667
$653.7K
Market Conditions
NOI Build-Up for 3,540 SF
Gross rent
$89.2K $25.20/SF
− Vacancy
−$5.2K −$1.46/SF
EGI
$84.0K $23.74/SF
− OpEx
−$25.2K −$7.12/SF
NOI
$58.8K $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%
$1,176,600
Cap Rate 7%
$840,429
Cap Rate 9%
$653,667
Alternative Uses
Best Use
Multifamily LT 5
$840.4K
$735.4K – $980.5K
NOI $58,830 @ 7.0% cap · market cap 3.69%
Second Best
Apartment 5plus
$767.9K
$671.9K – $895.8K
NOI $53,750 @ 7.0% cap · market cap 3.37%
Theoretical Best
Office A
$1.13M
$986.1K – $1.31M
NOI $78,884 @ 7.0% cap · market cap 4.95%
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
Location Intelligence
Trade Area within ½ mile
992
Businesses Nearby
Explore this area
Business Placement
Demographics for 80113, CO
22,821
Population
11,447
Households
2
Avg Household Size
39
Median Age
58%
College-Educated
95%
High-School Grad
7.7 sq mi
ZIP Area
2,964
Density / Sq Mi
$95,543
Median Household Income
$59,529
Median Earnings
$1,588
Median Rent
$699,600
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 - Three-level duplex property with finished basement space, rooftop deck, and upgraded interior finishes.
Where is this duplex located?
The property is located at 4515 Stuart St Denver, CO.
What is the asking price?
The asking price for this property is $1,595,000.
What are key features of this property?
This property features: Built in 2026; Open kitchen, dining, and living arrangement with quartz countertops and Dacor appliances; Primary suite includes walk‑in closet and direct deck access
