4100 Eliot St
Denver, CO 80211
- 6 beds
- 3 baths
- 2,334 sqft
- 6,250 sqft lot
- $428 per sqft
- 1925 build
- – on site
Turnkey Investment Opportunity in the Heart of Sunnyside! Investor alert! This fully leased up/down duplex and carriage house (3 units total) in sought-after Sunnyside generates $6,095/month in rental income. Situated on a large corner lot, this 1925 all-brick bungalow has been thoughtfully converted into three separately addressed units, making package deliveries and tenant independence seamless. The main house is divided into two - 2-bed, 1-bath units, each with its own private entrance and in-unit washer/dryer. A legal carriage house sits at the rear of the property, offering another 2-bed, 1-bath unit with its own gas and electric meter (this 504sf ADU is not part of the sqft total). The main house shares utilities, keeping operational costs low and each have separate furnaces that are less than 5 years old for comfortable climate control. Designed for low-maintenance ownership, the xeriscaped, fully fenced lot reduces upkeep while providing private outdoor space, including a garden area or small yard. The classic covered front porch preserves the charm of this 1925 bungalow, appealing to long-term renters. Cap Rate: 5.917 Cap Rate Calculation: Taxes $4504, Ins $3500, Repairs $6095, Gross Income: 73,140.00, Operating Expense: 14,000.00, Annual Net Income: 59,041.00. Located in highly desirable Denver neighborhood, tenants enjoy walkability to shops, restaurants, parks, and public transit. With strong rental demand, stable cash flow, and a prime location, this property is the perfect turnkey investment for any portfolio!
Last checked:
As a licensed real estate brokerage, Estately has access to the same database professional Realtors use: the Multiple Listing Service (or MLS). That means we can display all the properties listed by other member brokerages of the local Association of Realtors—unless the seller has requested that the listing not be published or marketed online.
The MLS is widely considered to be the most authoritative, up-to-date, accurate, and complete source of real estate for-sale in the USA.
Estately updates this data as quickly as possible and shares as much information with our users as allowed by local rules. Estately can also email you updates when new homes come on the market that match your search, change price, or go under contract.
Checking…
•
Last updated Apr 2, 2025
•
MLS# 1027341 —
This property is listed in more than one place. See it here.
The Building
-
Year Built:1925
-
Builder Name:A Good One!
-
New Construction:false
-
Construction Materials:Brick/Brick Veneer
-
Architectural Style:Cottage/Bung
-
Building Area Total:1517
-
Total SqFt:2530
-
Roof:Composition
-
Levels:Tri Front/Back
-
Stories:3
-
# of Units Total:3
-
Basement:Partially Finished
-
Patio And Porch Features:Patio
-
Above Grade Finished Area:1517
-
Below Grade Finished Area:1013
Interior
-
Interior Features:Eat-in Kitchen
-
Living Room Level:Main
-
Living Room Features:Carpet
-
Kitchen Level:Main
-
Kitchen Features:Tile Floor
-
Dining Room Level:Main
-
Dining Room Features:Carpet
-
Family Room Level:Basement
-
Family Room Features:Laminate Floor
-
Flooring:Wood Floors
-
Laundry Features:Main Level
Room Dimensions
-
Living Area:2334
-
Living Area Units:Square Feet
-
Living Area Source:Assessor
-
Main Floor SqFt:1013
-
Living Room Area:168
-
Living Room Length:14
-
Living Room Width:12
-
Kitchen Length:17
-
Kitchen Area:306
-
Kitchen Width:18
-
Dining Room Area:168
-
Dining Room Length:14
-
Dining Room Width:12
-
Family Room Area:204
-
Family Room Length:17
-
Family Room Width:12
-
Master Bedroom Area:110
-
Master Bedroom Width:10
-
Master Bedroom Length:11
-
Bedroom Area:100
-
Bedroom Length:10
-
Bedroom Width:10
-
Bedroom 2 Area:110
-
Bedroom 2 Length:11
-
Bedroom 3 Length:11
-
Bedroom 2 Width:10
-
Bedroom 4 Length:11
-
Bedroom 3 Area:110
-
Bedroom 3 Width:10
-
Bedroom 5 Length:14
-
Bedroom 4 Area:110
-
Bedroom 4 Width:10
-
Bedroom 5 Area:154
-
Bedroom 5 Width:11
-
Laundry Room Length:12
-
Laundry Room Width:8
Financial & Terms
-
Listing Terms:Cash
-
Tenant Pays:Deposit
Location
-
Coordinates:-105.02345, 39.77311
-
Latitude:39.77311
-
Longitude:-105.02345
The Property
-
Property Type:Residential Income
-
Property Subtype:Attached Dwelling
-
Parcel Number:220417009
-
Lot Features:Curbs
-
Lot Size Acres:0.14
-
Lot Size SqFt:6250
-
Lot Size Area:6250
-
Lot Size Units:Square Feet
-
Zoning:U-SU-C1
-
Possible Use:Single Family
-
Exclusions:Tenants Personal Property.
-
Horse:false
-
Fencing:Fenced
-
Other Structures:Carriage House
-
Exterior Features:Lighting
-
Water Source:City Water, Denver Water
-
Waterfront:false
-
Property Attached:true
-
Road Frontage Type:City Street
-
Road Surface Type:Paved
Listing Agent
- Contact info:
- No listing contact info available
Taxes
-
Tax Year:2023
-
Tax Annual Amount:4504
Beds
-
Bedrooms Total:6
-
Bedroom Level:Additional Upper
-
Bedroom Features:Laminate Floor
-
Bedroom 2 Level:Main
-
Bedroom 2 Features:Carpet
-
Bedroom 3 Level:Basement
-
Bedroom 3 Features:Hardwood
-
Bedroom 4 Level:Basement
-
Bedroom 4 Features:Hardwood
-
Bedroom 5 Level:Additional Upper
-
Bedroom 5 Features:Laminate Floor
-
Master Bedroom Level:Main
-
Master Bedroom Features:Hardwood
Baths
-
Total Baths:3
-
Three Quarter Baths:2
-
Full Baths:1
The Listing
-
Special Listing Conditions:Other Owner
Heating & Cooling
-
Heating:Forced Air
-
Heating:true
-
Cooling:Room Air Conditioner
-
Cooling:true
Utilities
-
Utilities:Natural Gas Available
-
Gas:Natural Gas, Xcel Energy
-
Electric:Electric, Xcel Energy
Appliances
-
Appliances:Gas Range/Oven
Schools
-
Elementary School:Columbian
-
Middle Or Junior School:Skinner
-
High School:North
-
High School District:Denver District 1
The Community
-
Subdivision Name:Sunnyside
-
Association:false
-
Spa:false
-
Senior Community:false
Parking
-
Garage:true
-
Attached Garage:false
-
Garage Type:Reserved
-
Garage Spaces:2
-
Covered Spaces:2
-
Parking Features:Alley Access
Extra Units
-
Bedrooms Unit 1:2
-
Total Baths Unit 1:1
-
Bedrooms Unit 2:2
-
Total Baths Unit 2:1
-
Bedrooms Unit 3:2
-
Total Baths Unit 3:1
Walk Score®
Provided by WalkScore® Inc.
Walk Score is the most well-known measure of walkability for any address. It is based on the distance to a variety of nearby services and pedestrian friendliness. Walk Scores range from 0 (Car-Dependent) to 100 (Walker’s Paradise).
Bike Score®
Provided by WalkScore® Inc.
Bike Score evaluates a location's bikeability. It is calculated by measuring bike infrastructure, hills, destinations and road connectivity, and the number of bike commuters. Bike Scores range from 0 (Somewhat Bikeable) to 100 (Biker’s Paradise).
Transit Score®
Provided by WalkScore® Inc.
Transit Score measures a location's access to public transit. It is based on nearby transit routes frequency, type of route (bus, rail, etc.), and distance to the nearest stop on the route. Transit Scores range from 0 (Minimal Transit) to 100 (Rider’s Paradise).
Soundscore™
Provided by HowLoud
Soundscore is an overall score that accounts for traffic, airport activity, and local sources. A Soundscore rating is a number between 50 (very loud) and 100 (very quiet).
Air Pollution Index
Provided by ClearlyEnergy
The air pollution index is calculated by county or urban area using the past three years data. The index ranks the county or urban area on a scale of 0 (best) - 100 (worst) across the United Sates.
Sale history
Date | Event | Source | Price | % Change |
---|---|---|---|---|
4/2/25
Apr 2, 2025
|
Price Changed | IRES | $999,500 | -13.1% |
3/7/25
Mar 7, 2025
|
Listed / Active | IRES | $1,150,000 |