REQUEST A TOUR If you would like to see this home without being there in person, select the "Virtual Tour" option and your agent will contact you to discuss available opportunities.

In-PersonVirtual Tour

Sun

Jan

Mon

Jan

Tue

Jan

Catherine Martin

catherine.martin@engelvoelkers.com +1(303) 419-7367

$ 675,000

Est. payment -/mo

Save Virtual Tour

Active

4665 Gaylord ST Denver, CO 80216

5 Beds

2 Baths

3,134 SqFt

UPDATED:

Key Details

Property Type Single Family Home

Sub Type Single Family Residence

Listing Status Active

Purchase Type For Sale

Square Footage 3,134 sqft

Price per Sqft $215

Subdivision Swansea

MLS Listing ID 3804394

Bedrooms 5

Full Baths 2

HOA Y/N No

Abv Grd Liv Area 1,567

Year Built 2000

Annual Tax Amount $1,975

Tax Year 2024

Lot Size 6,003 Sqft

Acres 0.14

Property Sub-Type Single Family Residence

Source recolorado

Property Description

• 10-bed duplex • Two 5-bed units • In-place income • Upside via lease-up • 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. One unit is currently leased at $3,000/month with documented payment history. The second unit has been refreshed with new interior paint and flooring and is move-in ready for immediate lease-up.

Seller-provided pro forma reflects a mixed-rent scenario totaling $5,195/month ($62,340 annually), representing an estimated 9.24% 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

Location

State CO

County Denver

Zoning E-TU-B

Rooms

Basement Finished, Full

Main Level Bedrooms 2

Interior

Heating Forced Air

Cooling None

Flooring Vinyl

Fireplace N

Laundry In Unit

Exterior

Roof Type Composition

Total Parking Spaces 4

Garage No

Building

Lot Description Level

Sewer Public Sewer

Level or Stories Two

Structure Type Frame

Schools

Elementary Schools Swansea

Middle Schools Bruce Randolph

High Schools Manual

School District Denver 1

Others

Senior Community No

Ownership Individual

Acceptable Financing Cash, Conventional

Listing Terms Cash, Conventional

Special Listing Condition None

Virtual Tour https://www.cribflyer.com/4665-gaylord-street

Listed by Real Broker, LLC DBA Real

NEARBY SCHOOLS & PROPERTIES

SCHOOLSPROPERTIES

Elementary Schools 20

9

Polaris at Ebert Elementary School

Public | KG - 5
9

Park Hill School

Public | PK - 5
7

Pioneer Charter School

Public | PK - 8
6

University Preparatory

Public | KG - 3
5

Trevista at Horace Mann

Public | EE - 5
5

Smith Renaissance School

Public | PK - 5
4

Garden Place Elementary School

Public | PK - 5
4

Cole Arts and Science Academy

Public | PK - 5
4

Wyatt Academy

Public | KG - 8
4

Columbine Elementary School

Public | PK - 5
4

Alsup Elementary School

Public | KG - 5
3

Harrington Elementary School

Public | PK - 5
3

Hallett Fundamental Academy

Public | PK - 5
2

Valley View (K-8)

Public | KG - 8
1

Swansea Elementary School

Public | PK - 5
1

Stedman Elementary School

Public | PK - 5
1

Central Elementary School

Public | PK - 5
0

Montessori Academy of Colorado

Private | PK - 4
0

Gilpin Montessori

Public | PK - 5
0

Gilliam School

Public | 5 - 12

Middle Schools 12

7

Morey Middle School

Public | 6 - 8
5

Whittier ECE-8 School

Public | EE - 8
4

M. Scott Carpenter Middle School

Public | 6 - 8
4

Bruce Randolph School

Public | 6 - 12
4

Kearney Middle School

Public | 6 - 8
0

Denver Public Montessori Junior/Senior High School

Public | 6 - 7
0

DSST: Cole Middle School

Public | 6 - 8
0

McAuliffe at Manual

Public | 6 - 7
0

Denver Center for 21st Learning at Wyman

Public | 6 - 12
0

P.R.E.P. (Positive Refocus Education Program)

Public | 6 - 12
0

Venture Preparatory Middle School

Public | 7 - 8
0

Smiley Middle School

Public | 7 - 8

High Schools 7

6

East High School

Public | 9 - 12
4

Denver Online High School

Public | 9 - 12
4

Manual High School

Public | 9 - 12
3

Venture Preparatory High School

Public | 9 - 12
1

Academy of Urban Learning

Public | 9 - 12
0

Emily Griffith Technical College

Public | 9 - 12
0

The New America School

Public | 9 - 12

School and business data provided by Attom Data.

Catherine Martin

Advisor | License ID: 100083503

+1(303) 419-7367

Catherine Martin

4665 Gaylord ST Denver, CO 80216

Key Details

Location

Rooms

Interior

Exterior

Building

Schools

Others

NEARBY SCHOOLS & PROPERTIES

GET MORE INFORMATION

Go tour this home

4665 Gaylord ST