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
Status Active
Bedrooms 5
Bathrooms (Full) 2
Property Sub Type Residential-Detached
Square Feet 3,134
MLS # 3804394

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.

Mortgage Calculator
The information provided by this calculator is for illustrative purposes only and accuracy is not guaranteed. The values and figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to relying on the results. This calculator does not have the ability to pre-qualify you for any mortgage or loan program. Qualification for mortgages or loans requires additional information such as credit scores and existing debts which is not gathered in this calculator. Information such as interest rates and pricing are subject to change at any time and without notice. All information such as interest rates, taxes, insurance, monthly mortgage payments, etc. are estimates and should be used for comparison only.


Purchase Price
Loan Type
Down Payment
HOA Dues
Interest Rate
Estimated Property Taxes
Homeowner's Insurance
Private Mortgage Insurance

Similar Listings

 Listing Photo  1
$650,000
Address Hidden
,
3 Beds
|
1 Bath
|
1,501 Square Feet
Offered By Frank Manchego Manchego Properties
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