4665 Gaylord St Denver, CO 80216
Elyria-Swansea NeighborhoodEstimated payment $3,868/month
Highlights
- No HOA
- Level Lot
- Vinyl Flooring
- Forced Air Heating System
- Wood Siding
About This Home
10-Bedroom Duplex • Two 5-Bed Residences • Fully Leased • Income Producing • E-TU-B Zoning • Central Denver
Positioned near major employment centers, event venues, and downtown access, this centrally located duplex offers two separate 5-bedroom residences (10 bedrooms total) designed for shared living configurations. The layout supports multiple private bedrooms paired with common living, kitchen, and dining areas suited for everyday functionality.
The property offers approximately 3,134 sq ft of combined living space across both residences. The high-bedroom configuration provides scale rarely found in two-unit residential properties.
Both residences are currently leased, providing in-place income of $5,095 per month ($61,140 annually). One residence is leased at $3,000/month with documented payment history. The second lease began February 6 at $2,095/month.
Zoned E-TU-B (Urban Edge – Two Unit), the property allows residential flexibility subject to buyer verification of permitted uses and approvals. The 10-bedroom layout supports multiple residential rental strategies depending on buyer objectives and local regulations.
The surrounding area provides convenient access to downtown Denver, major commuter routes, employment districts, dining areas, and event venues that contribute to ongoing housing demand in the central Denver market.
Seller-provided figures indicate an estimated 9.06% gross cap rate based on current rents and a $675,000 purchase price. A potential stabilization scenario referencing Housing Authority payment standards indicates projected rents up to $8,630 per month ($103,560 annually). All income figures, projections, zoning allowances, and operating assumptions are subject to buyer verification.
NEARBY AMENITIES
• ~0.6 mi — National Western Complex
• ~1.2 mi — RiNo Art District
• ~1.5 mi — Mission Ballroom
• ~1.8 mi — Downtown Denver
• ~2.0 mi — Coors Field
• ~2.2 mi — Union Station
Listing Agent
House Of Walsh Realty LLC Brokerage Email: allen@houseofwalsh.com,303-601-2222 License #100044865 Listed on: 08/19/2026
Property Details
Home Type
- Multi-Family
Est. Annual Taxes
- $1,975
Year Built
- Built in 2000
Lot Details
- 6,003 Sq Ft Lot
- Level Lot
Parking
- 4 Parking Spaces
Home Design
- Duplex
- Frame Construction
- Composition Roof
- Wood Siding
Interior Spaces
- 2-Story Property
- Vinyl Flooring
- Laundry in unit
- Finished Basement
Bedrooms and Bathrooms
- 10 Bedrooms
- 4 Bathrooms
Schools
- Swansea Elementary School
- Bruce Randolph Middle School
- Manual High School
Utilities
- No Cooling
- Forced Air Heating System
Community Details
- No Home Owners Association
- Swansea Subdivision
Listing and Financial Details
- Exclusions: Tenant Personal Property Side B
- The owner pays for trash collection, water
- Assessor Parcel Number 2231-16-026
Map
Home Values in the Area
Average Home Value in this Area
Tax History
We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.
| Year | Tax Paid | Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. | Land | Improvement |
|---|---|---|---|---|
| 2025 | $3,155 | $41,240 | $16,860 | $16,860 |
| 2024 | $1,975 | $24,940 | $12,340 | $12,600 |
| 2023 | $1,933 | $24,940 | $12,340 | $12,600 |
| 2022 | $2,279 | $28,660 | $10,170 | $18,490 |
| 2021 | $2,248 | $30,130 | $10,690 | $19,440 |
| 2020 | $2,044 | $27,550 | $4,280 | $23,270 |
| 2019 | $1,987 | $27,550 | $4,280 | $23,270 |
| 2018 | $1,770 | $22,880 | $2,150 | $20,730 |
| 2017 | $1,765 | $22,880 | $2,150 | $20,730 |
| 2016 | $1,400 | $17,170 | $2,141 | $15,029 |
| 2015 | $1,341 | $17,170 | $2,141 | $15,029 |
| 2014 | $898 | $10,810 | $1,560 | $9,250 |
Property History
We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.
| Date | Event | Price | List to Sale | Price per Sq Ft | Prior Sale |
|---|---|---|---|---|---|
| 08/19/2026 08/19/26 | For Sale | $675,000 | +8.0% | $215 / Sq Ft | |
| 10/02/2024 10/02/24 | Sold | $625,000 | -3.8% | $199 / Sq Ft | View Prior Sale |
| 09/07/2024 09/07/24 | Price Changed | $650,000 | -6.5% | $207 / Sq Ft | |
| 08/31/2024 08/31/24 | Price Changed | $695,000 | -6.7% | $222 / Sq Ft | |
| 08/12/2024 08/12/24 | For Sale | $745,000 | -- | $238 / Sq Ft |
Purchase History
We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.
| Date | Type | Sale Price | Title Company |
|---|---|---|---|
| Warranty Deed | $625,000 | None Listed On Document | |
| Warranty Deed | $250,000 | None Available | |
| Trustee Deed | -- | None Available | |
| Warranty Deed | $250,000 | -- |
Mortgage History
We collect this data history from publicly available records. To have your information removed, we recommend requesting removal directly through your county’s website.
| Date | Status | Loan Amount | Loan Type |
|---|---|---|---|
| Open | $500,000 | New Conventional | |
| Previous Owner | $170,050 | New Conventional | |
| Previous Owner | $185,000 | New Conventional | |
| Previous Owner | $400,000 | Credit Line Revolving | |
| Previous Owner | $260,000 | New Conventional | |
| Previous Owner | $249,200 | Unknown | |
| Previous Owner | $250,000 | No Value Available |
Source: REcolorado®
MLS Number: 6102653
APN: 2231-16-026
- 4736 Vine St
- 4768 Vine St
- 4644 High St
- 4774 Vine St
- 4790 Vine St
- 4767 High St
- 4775 Williams St
- 4771 Williams St
- 4718 High St
- 4430 Columbine St
- 4428 Elizabeth St
- 4664 Clayton St
- 4736 Clayton St
- 4807 Clayton St
- 4523 Fillmore St
- 4740 Fillmore St
- 4442 Fillmore St
- 4525 Milwaukee St
- 4790 Saint Paul St
- 4161 Milwaukee St
- 4725 N Race St
- 4692 York St Unit B
- 2121 E 48th Ave
- 4538 Clayton St Unit 3
- 1777 E 39th Ave
- 1350 40th St Unit SI FL5-ID2039A
- 1350 40th St Unit 446
- 1580 E 39th Ave Unit SI FL3-ID2114A
- 1580 E 39th Ave Unit SI FL1-ID1667A
- 1580 E 39th Ave Unit SI FL1-ID2398A
- 1350 40th St
- 3930 Blake St Unit 1B
- 3901 Wynkoop St Unit U1
- 3901 Wynkoop St
- 3799 N Williams St Unit B
- 3807 Franklin St
- 4090 Adams St
- 2207 E 37th Ave Unit 1
- 5225 Adams St
- 3773 Walnut St
Ask me questions while you tour the home.