• Sign Up
  • Log In
Northern Colorado Real Estate
Northern Colorado Real Estate
(970) 587-2220
    • Search
    • Communities
      • Boulder
      • Weld County
      • Larimer
    • Buying
      • Buying Info
      • Featured Listings
      • Search Homes
    • Selling
    • Recently Sold
    • About
      • Meet the Team
      • Career Opportunities
      • Our Testimonials
    • Community Outreach
    • Articles
    • Contact
    • Northern Colorado Real Estate(970) 587-2220
    • 8 South Parish
      Johnstown, CO 80534

    Explore

    • Property Search
    • Communities
    • Buying
    • Selling

    About

    • About
    • Contact Us
    • Testimonials
    • Home
    Northern Colorado Real Estate - Footer Logo
    • Notice of Exclusive Property Listing
    • Privacy
    • Terms
    • DMCA
    • Accessibility
    • Fair Housing
    ©2026 Northern Colorado Real Estate. All rights reserved.
    Website built by CloseHack.
    Information and Real Estate Services, LLC

    Information source: Information and Real Estate Services, LLC. Provided for limited non-commercial use only under IRES Rules. © Copyright IRES. Information deemed reliable but not guaranteed by the MLS. The information being provided is for the consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumer may be interested in purchasing.

    $675,000
    For Sale

    4665 Gaylord Street

    Denver, CO 80216
    1567 sqft | 5 beds | 2 baths | 0.14 acres | #3804394
    • Save
    • Contact
    • Share
    • Price Change Alerts
    Listing OfficeRealty One Group Premier
    4665 Gaylord Street
    37 photos
    Type:Purchase
    Structure:House
    Zone:Residential

    Description

    * 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

    • Property Details
        • BasementFull, Partially Finished
        • Sewer InformationCity Sewer, Public Sewer
        • Property SubtypeResidential-Detached
        • Middle SchoolBruce Randolph
        • Property TypePurchase
        • SubdivisionSwansea
        • Elementary SchoolSwansea
        • MLS #3804394
        • MLS #3804394
        • High SchoolManual
        • CountyDenver
        • Cost675000
        • Lot DescriptionLevel
        • Acres0.14
        • Square Feet1567
        • Year Built2000
        • Bathrooms2.0
        • Bedrooms5
        • Full Baths2
        • Parking Spaces4

    Location

    Legal

    Information source: Information and Real Estate Services, LLC. Provided for limited non-commercial use only under IRES Rules. © Copyright IRES. Information deemed reliable but not guaranteed by the MLS. The information being provided is for the consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumer may be interested in purchasing. 

    Last Updated: 02/04/2026 1:11 PM. Source: IRES

    Provided By
    Listing Agent: Allen Walsh (#044865), Phone: (303) 601-2222, Email: allen@houseofwalsh.com
    Listing Office: Realty One Group Premier (#M2988)

    Northern Colorado Real EstateReal Estate Group
    Facebook
    Google
    OR

    Interested in Purchasing 4665 Gaylord Street?

    Get an estimate on monthly payments on this property.

    Note: The results shown are estimates only and do not include all factors. Speak with a licensed agent or loan provider for exact details. This tool is sourced from CloseHack.

    Estimated Monthly Payment
    $0.00
    Loan Amount
    $0.00
    $
    years

    Down Payment

    $
    %
    10.0%

    Interest Rate

    %
    6.0%

    Tax Rate

    %
    2.6%
    $
    $
    annually
    $
    monthly