970.232.4844
 | 
Login Account
 | 
Sign Up
Home » Real Estate » CO » Denver » 80216 » 4665 Gaylord St, Denver, CO, 80216
$675,000

4665 Gaylord St, Denver, CO, 80216

5 Beds
2 Baths
3,134 Square Feet
* 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
Offered By
Allen Walsh allen@houseofwalsh.com,303-601-2222, Real Broker, LLC DBA Real

Property Details

Property Type Residential Income
Status Active
Bedrooms 5
Property Sub Type Income Property
Square Feet 3,134
MLS # 7155437

Market Trends

New Properties On Market
3
40% Decrease In New Listings
Average Asking Price
$390,797
$140,803 Decrease In Avg Asking Price
Average Asking Price / Sq. Ft.
$262
$19 Decrease In List Price/Sq. Ft.
Average Days On Market
39
16 Day Increase In Days On Market
Data as of Jan 30, 2026. Remaining statistics above are calculated on activity within the period from Nov 01, 2025 to Dec 31, 2025.

Similar Listings

4705 Claude Ct, Denver, CO 80216 Listing Photo  1
$699,000
4705 Claude Ct
Denver, CO
4 Beds
|
4 Baths
|
3,736 Square Feet
Offered By Colby Constantine Kaufman Hagan
4741 Race St, Denver, CO 80216 Listing Photo  1
$675,000
4741 Race St
Denver, CO
5 Beds
|
3 Baths
|
2,200 Square Feet
Offered By Toby Waters LoKation Real Estate
Information deemed reliable but not guaranteed by the MLS. Listing information is provided exclusively for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Data Source: Information and Real Estate Services, LLC. Provided for limited non-commercial use only under IRES Rules. © 2025 IRES. Property data was last updated on 1/30/2026 at 9:04 am