4665 Gaylord Street, Denver, CO 80216
Local realty services provided by:CENTURY 21 Signature Realty
Listed by: allen walshallen@houseofwalsh.com,303-601-2222
Office: real broker, llc. dba real
MLS#:7155437
Source:ML
Price summary
- Price:$675,000
- Price per sq. ft.:$215.38
About this home
• 10-bed duplex
• Two 5-bed units
• Fully leased
• In-place income with upside
• Suitable for DSCR or 1031 strategies
Income-producing Denver duplex with two oversized 5-bedroom units (10 bedrooms total) and approx. 3,134 sq ft of total living area. Both units are now leased, providing immediate stabilized income. One unit is leased at $3,000/month with documented payment history. The second unit is leased to a non–Section 8 tenant at $2,095/month, with lease commencement February 6.
Seller-provided pro forma reflects current in-place rents totaling $5,095/month ($61,140 annually), representing an estimated 9.06% gross cap rate at a $675,000 purchase price. A full stabilization scenario based on updated Housing Authority payment standards supports total rents of $8,630/month ($103,560 annually), or an estimated 15.34% gross cap rate.
Buyer to independently verify all income, rent projections, and operating assumptions. 2025 property taxes are approximately $1,975.28. Seller reports a recent total monthly payment (PITI) of approximately $3,782.96; buyer financing, terms, and expenses will vary.
Zoning is E-TU-B (Urban Edge), offering flexibility for long-term hold or alternative income strategies, subject to buyer verification of use. Property is positioned in an established rental corridor with access to major employment centers, transit routes, and central Denver amenities. Suitable for investors seeking current cash flow with documented upside potential.
NEARBY AMENITIES
• ~0.6 mi to National Western Complex
• ~1.2 mi to RiNo Art District
• ~1.5 mi to Mission Ballroom
• ~1.8 mi to Downtown Denver
• Quick access to I-70 and I-25 corridors
Contact an agent
Home facts
- Year built:2000
- Listing ID #:7155437
Rooms and interior
- Bedrooms:5
- Total bathrooms:2
- Living area:3,134 sq. ft.
Heating and cooling
- Heating:Forced Air
Structure and exterior
- Roof:Composition
- Year built:2000
- Building area:3,134 sq. ft.
- Lot area:0.14 Acres
Schools
- High school:Manual
- Middle school:Bruce Randolph
- Elementary school:Swansea
Utilities
- Sewer:Public Sewer
Finances and disclosures
- Price:$675,000
- Price per sq. ft.:$215.38
- Tax amount:$1,975 (2024)
New listings near 4665 Gaylord Street
- New
$440,000Active2 beds 1 baths1,201 sq. ft.3180 W Jewell Avenue, Denver, CO 80219
MLS# 3617637Listed by: GOOD NEIGHBOR LLC - New
$700,000Active5 beds 3 baths2,490 sq. ft.8292 E Lehigh Drive, Denver, CO 80237
MLS# 4247453Listed by: EXP REALTY, LLC - Coming Soon
$3,200,000Coming Soon4 beds 5 baths525 Columbine Street, Denver, CO 80206
MLS# 5668451Listed by: LIV SOTHEBY'S INTERNATIONAL REALTY - New
$619,900Active5 beds 2 baths1,954 sq. ft.4082 W Eastman Ave, Denver, CO 80236
MLS# 2009291Listed by: Rocky Mountain RE Advisors - Coming Soon
$619,900Coming Soon5 beds 2 baths4082 W Eastman Avenue, Denver, CO 80236
MLS# 2009291Listed by: ROCKY MOUNTAIN R.E. ADVISORS - New
$269,000Active2 beds 2 baths1,200 sq. ft.725 S Clinton Street #7B, Denver, CO 80247
MLS# 3129122Listed by: YOUR CASTLE REALTY LLC - New
$680,000Active3 beds 3 baths2,015 sq. ft.4863 W Radcliff Avenue, Denver, CO 80236
MLS# 6279916Listed by: RE/MAX LEADERS - Coming Soon
$1,550,000Coming Soon4 beds 5 baths2327 W 33rd Avenue, Denver, CO 80211
MLS# 5125909Listed by: RESIDENT REALTY NORTH METRO LLC - New
$795,000Active3 beds 3 baths2,096 sq. ft.1080 E 13th Avenue #403, Denver, CO 80218
MLS# IR1050359Listed by: COLDWELL BANKER REALTY-LUXURY - New
$1,550,000Active4 beds 5 baths2,663 sq. ft.2327 W 33rd Ave, Denver, CO 80211
MLS# 5125909Listed by: Resident Realty North Metro LLC