Log In/Sign Up
Your email has been sent.
828 Cherry St - Cherry Street Duplex 2 Unit Apartment Building Offered at $1,520,000 at a 6.65% Cap Rate Denver, CO 80220



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.
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 | Annual Per SF |
|---|---|---|
| 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 | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
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 | $4,643 | 1,750 - 1,770 |
1 1
Very walkable
80/100
Fairly drivable
50/100
Some public transit
40/100
Moderately bikeable
60/100
1 of 12
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
828 Cherry St - Cherry Street Duplex
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
