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
For sale
$675,000
4665 Gaylord Street, Denver, CO 80216
10beds
4baths
3,134sqft
Duplex
Built in 2000
-- sqft lot
$670,500 Zestimate®
$215/sqft
$-- HOA
What's special
- 14 days
- 188
- 16
Zillow last checked:
Listing updated:
Listed by:
Allen Walsh 303-601-2222 allen@houseofwalsh.com,
House Of Walsh Realty LLC
Source: REcolorado as distributed by MLS GRID,MLS#: 6102653
Facts & features
Interior
Bedrooms & bathrooms
- Bedrooms: 10
- Bathrooms: 4
Heating
- Forced Air
Cooling
- None
Appliances
- Laundry: In Unit
Features
- Flooring: Vinyl
- Basement: Finished
Interior area
- Total structure area: 3,134
- Total interior livable area: 3,134 sqft
- Finished area above ground: 1,567
- Finished area below ground: 1,567
Video & virtual tour
Property
Parking
- Total spaces: 4
- Details: Off Street Spaces: 4
Features
- Levels: Two
- Stories: 2
Lot
- Size: 6,003 Square Feet
- Features: Level
Details
- Parcel number: 223116026
- Zoning: E-TU-B
- Special conditions: Standard
Construction
Type & style
- Home type: MultiFamily
- Property subtype: Duplex
Materials
- Frame, Wood Siding
- Roof: Composition
Condition
- Year built: 2000
Utilities & green energy
- Sewer: Public Sewer
Community & HOA
Community
- Subdivision: Swansea
HOA
- Has HOA: No
Location
- Region: Denver
Financial & listing details
- Price per square foot: $215/sqft
- Annual tax amount: $1,975
- Date on market: 8/19/2026
- Listing terms: Cash,Conventional
- Exclusions: Tenant Personal Property Side B
- Ownership: Individual
- Tenant pays: Cable TV, Electricity, Gas, Internet
Estimated market value
$670,500
$637,000 - $704,000
$2,786/mo
Price history
| Date | Event | Price |
|---|---|---|
| 8/19/2026 | Listed for sale | $675,000+8%$215/sqft |
Source: | ||
| 10/2/2024 | Sold | $625,000-3.8%$199/sqft |
Source: | ||
| 10/1/2024 | Listing removed | $3,500$1/sqft |
Source: Zillow Rentals Report a problem | ||
| 9/16/2024 | Pending sale | $650,000$207/sqft |
Source: | ||
| 9/15/2024 | Listed for rent | $3,500-5.4%$1/sqft |
Source: Zillow Rentals Report a problem | ||
| 9/11/2024 | Listing removed | $3,700$1/sqft |
Source: Zillow Rentals Report a problem | ||
| 9/7/2024 | Price change | $650,000-6.5%$207/sqft |
Source: | ||
| 8/31/2024 | Price change | $695,000-6.7%$222/sqft |
Source: | ||
| 8/22/2024 | Listed for rent | $3,700$1/sqft |
Source: Zillow Rentals Report a problem | ||
| 8/12/2024 | Listed for sale | $745,000$238/sqft |
Source: | ||
Public tax history
Tax history is unavailable.
Monthly payment
Est. payment
Payment breakdown
Explore the cost of this home by adjusting the details. Changes won't be saved.Climate risks
Neighborhood: Elyria Swansea
Nearby schools
Schools provided by the listing agent
- Elementary: Swansea
- Middle: Bruce Randolph
- High: Manual
- District: Denver 1
Source: REcolorado as distributed by MLS GRID. This data may not be complete. We recommend contacting the local school district to confirm school assignments for this home.







