4665 Gaylord St, Denver, CO 80216
Local realty services provided by:CENTURY 21 Cornerstone
4665 Gaylord St,Denver, CO 80216
$675,000
- 5 Beds
- 2 Baths
- 3,134 sq. ft.
- Single family
- Active
Listed by: allen walsh
Office: real broker, llc dba real
MLS#:3804394
Source:IRES
Price summary
- Price:$675,000
- Price per sq. ft.:$215.38
About this home
High yield duplex investment featuring two oversized five bedroom units for a total of ten bedrooms, offering exceptional cash flow potential in Denver. This side by side modular duplex delivers strong in place income with a clear path to increased returns based on current Housing Authority payment standards.
At full stabilization, projected rental income is approximately $8,630 per month or $103,560 annually, resulting in an estimated gross cap rate exceeding fifteen percent at the $675,000 list price. One unit benefits from a proven long term payment history, while the second unit presents immediate upside following recent interior improvements including new flooring and fresh paint.
The current owner's total monthly payment of $3,782.96, inclusive of principal, interest, taxes, and insurance, is based on a loan originated within the past year and is provided for reference only. Buyer financing and payments will vary. Estimated 2025 property taxes are $1,975.28, further enhancing overall yield and cash flow potential.
The property is located within a high density rental corridor primarily composed of duplex, triplex, and small multi unit properties, supporting consistent tenant demand and long term rental performance. Zoning is E TU B Urban Edge, offering flexibility for long term hold strategies, DSCR refinance opportunities, or future redevelopment considerations.
This is an ideal opportunity for cash flow focused investors, DSCR buyers, and portfolio builders seeking strong current income with multiple exit strategies. Full financial scenarios and pro forma available upon request.
Contact an agent
Home facts
- Year built:2000
- Listing ID #:3804394
- Added:1 day(s) ago
- Updated:January 10, 2026 at 12:44 AM
Rooms and interior
- Bedrooms:5
- Total bathrooms:2
- Full 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
New listings near 4665 Gaylord St
- New
$850,000Active2 beds 4 baths1,750 sq. ft.2737 W 24th Avenue #8, Denver, CO 80211
MLS# 5610138Listed by: COMPASS - DENVER - New
$515,000Active3 beds 2 baths1,181 sq. ft.2716 S Irving St, Denver, CO 80236
MLS# 5838096Listed by: EXIT Realty Denver Tech Center - Open Sat, 11am to 1pmNew
$515,000Active3 beds 2 baths1,181 sq. ft.2716 S Irving Street, Denver, CO 80236
MLS# 5838096Listed by: EXIT REALTY DTC, CHERRY CREEK, PIKES PEAK. - Open Sat, 10am to 12pmNew
$2,100,000Active5 beds 4 baths3,703 sq. ft.890 S Vine St, Denver, CO 80209
MLS# 2153358Listed by: LIV Sotheby's International Realty - New
$1,295,000Active3 beds 2 baths2,640 sq. ft.3725 Wyandot St, Denver, CO 80211
MLS# 4413794Listed by: Keller Williams Integrity Real Estate LLC - New
$479,000Active4 beds 2 baths1,554 sq. ft.460 S Alcott St, Denver, CO 80219
MLS# 8581836Listed by: Compass - Denver - New
$393,000Active2 beds 2 baths1,024 sq. ft.8200 E 8th Ave #1203, Denver, CO 80230
MLS# 8619248Listed by: 1 Percent Lists Mile High - New
$1,300,000Active5 beds 4 baths3,320 sq. ft.2710 Zenobia St, Denver, CO 80212
MLS# 9243606Listed by: RE/MAX Professionals - New
$1,100,000Active3 beds 3 baths2,203 sq. ft.1129 Fillmore Street, Denver, CO 80206
MLS# 2031532Listed by: JDI INVESTMENTS