Share This Listing

Message

942 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

Investment Highlights

  • 100% occupied at closing -- immediate, stabilized cash flow
  • Rooftop decks, private yards, and Class A finishes. Townhome-scale units
  • 2025 new construction -- zero deferred maintenance
  • 6.46% going-in cap rate | 23.79% levered IRR

Executive Summary

828 Cherry Street presents a rare opportunity to acquire a fully stabilized, newly constructed Class A duplex in Denver's highly supply-constrained 80220 submarket — steps from Cherry Creek North, Rose Medical Center, and the 9th & Co mixed-use corridor.
The property consists of two townhome-scale units (1,770 SF front / 1,750 SF rear), each featuring rooftop decks with panoramic views, designer kitchens with quartz countertops and integrated appliances, spa-inspired bathrooms, wide-plank flooring, and private yards. Delivered December 2025 and 100% occupied at closing — no lease-up risk, no deferred maintenance, builder warranties in place.
Offered at $1,520,000 ($760,000/unit) with a 6.46% going-in cap rate and 23.79% levered IRR over a 5-year hold at 65% LTV / 6.00% interest rate. Year 1 cash-on-cash of 4.11% with an equity multiple of 2.77x.
Ideal for the 1031 exchange buyer seeking new construction with immediate, de-risked income. Individual duplex parcel structure provides clean title and straightforward exit optionality. Part of a 5-building, 10-unit portfolio at 826–838 Cherry Street available at $7,600,000.
Contact Jack Rohr (303-842-1869) or Dustin West (727-434-4711) at Resolute, Inc. for the offering memorandum and financials.

Data Room Click Here to Access

Financial Summary (Pro Forma - 2026) Click Here to Access

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
Effective Gross Income $99,999 $9.99
Taxes - -
Operating Expenses - -
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

Financial Summary (Pro Forma - 2026) Click Here to Access

Gross Rental Income (CAD)
Annual $99,999
Annual Per SF $9.99
Other Income (CAD)
Annual $99,999
Annual Per SF $9.99
Vacancy Loss (CAD)
Annual $99,999
Annual Per SF $9.99
Effective Gross Income (CAD)
Annual $99,999
Annual Per SF $9.99
Taxes (CAD)
Annual -
Annual Per SF -
Operating Expenses (CAD)
Annual -
Annual Per SF -
Total Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Net Operating Income (CAD)
Annual $99,999
Annual Per SF $9.99

Property Facts

Price $2,159,662 CAD
Price Per Unit $1,079,831 CAD
Sale Type Investment
Cap Rate 6.65%
No. Units 2
Property Type
Multifamily
  • Multifamily Apartments
Apartment Style Townhome
Lot Size 0.07 AC
Building Size 3,520 SF
Average Occupancy 100%
No. Stories 3
Year Built 2025
Zoning G-MU-5 - G-MU-5 — General Urban, Mixed-Use, 5 stories. Permits residential and mixed-use development up to 5 stories in Denver's urban context.

Amenities

Unit Amenities

  • Air Conditioning
  • Balcony
  • Dishwasher
  • Disposal
  • Microwave
  • Washer/Dryer
  • Eat-in Kitchen
  • Oven
  • Tub/Shower
  • Carpet
  • Deck
  • Double Pane Windows
  • Island Kitchen
  • Pantry

Site Amenities

  • 24 Hour Access
  • Tenant Controlled HVAC
  • Trash Pickup - Curbside
  • Wi-Fi
  • Walk-Up
  • Smoke Detector

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
3+2.5 2 $6,597 CAD 1,750 - 1,770
Very walkable
80/100
Fairly drivable
50/100
Some public transit
40/100
Moderately bikeable
60/100
  • Listing ID: 40805416

  • Date on Market: 2026-06-05

  • Last Updated:

  • Address: 828 Cherry St, Denver, CO 80220

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}