New Construction
For Sale
$570,100
5512 Clay Ct, Denver, CO 80221
Five residences feature open layouts, contemporary finishes, and convenient access to Regis University.
Property Size1,681 SF
Days on Market201
Property Features for 5512 Clay Ct
General Information
Standard status
Active
Size
1,681 SF
Property subtype
Duplex
Taxes and HOA fees
Annual Taxes
$1,000
Building Details
Building Size
1,681 SF
Year Built
2026
Listing Agency:
REDT LLC
(303) 549-5054
Listed By:
Sammantha Drake
(303) 549-5054
Source:
Corken
Added: Feb 12
Changed: Aug 31
Last Checked: Aug 30 at 10:37PM
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 REDT LLC
Investment Insights
Based on property information with market context.
Birch Leaf comprises five duplex residences scheduled as new construction for 2026. Each home offers 3–4 bedrooms and approximately 1,681–2,000 square feet, with open-concept interiors, substantial natural light, and designer-selected finishes. The layouts are organized around contemporary living areas and functional residential space.
The property is near Regis University and provides access to shopping, dining, parks, and major commuter routes. A party wall agreement covers the pond and snow removal, with management handled by Royal Oak Property Management. Grass installation is planned after contract under a city water establishment permit.
The property is near Regis University and provides access to shopping, dining, parks, and major commuter routes. A party wall agreement covers the pond and snow removal, with management handled by Royal Oak Property Management. Grass installation is planned after contract under a city water establishment permit.
Key Highlights
- Five modern duplex residences in a 2026 new‑construction project
- 3–4 bedrooms and approximately 1,681–2,000 square feet per residence
- Open‑concept floor plans with abundant natural light
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$27,936
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
4.90%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$558,720
$558.7K
Cap Rate 7%
$399,086
$399.1K
Cap Rate 9%
$310,400
$310.4K
Market Conditions
NOI Build-Up for 1,681 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$42.4K $25.20/SF
− Vacancy
−$2.5K −$1.46/SF
EGI
$39.9K $23.74/SF
− OpEx
−$12.0K −$7.12/SF
NOI
$27.9K $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 rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$558,720
Cap Rate 7%
$399,086
Cap Rate 9%
$310,400
Alternative Uses
Best Use
Multifamily LT 5
$399.1K
$349.2K – $465.6K
NOI $27,936 @ 7.0% cap · market cap 4.90%
Second Best
Apartment 5plus
$364.6K
$319.1K – $425.4K
NOI $25,524 @ 7.0% cap · market cap 4.48%
Theoretical Best
Office A
$535.1K
$468.2K – $624.3K
NOI $37,459 @ 7.0% cap · market cap 6.57%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Current Use
Location Intelligence
Trade Area within ½ mile
567
Businesses Nearby
Explore this area
Business Placement
Demographics for 80221, CO
42,224
Population
15,165
Households
2.8
Avg Household Size
34
Median Age
28%
College-Educated
84%
High-School Grad
9.1 sq mi
ZIP Area
4,640
Density / Sq Mi
$84,425
Median Household Income
$42,720
Median Earnings
$1,642
Median Rent
$449,700
Median Home Value
Market
Vacancy Rate% for Multifamily in West region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Five residences feature open layouts, contemporary finishes, and convenient access to Regis University.
Where is this duplex located?
The property is located at 5512 Clay Ct Denver, CO.
What is the asking price?
The asking price for this property is $570,100.
What are key features of this property?
This property features: Five modern duplex residences in a 2026 new‑construction project; 3–4 bedrooms and approximately 1,681–2,000 square feet per residence; Open‑concept floor plans with abundant natural light
