Selected for the Terner Labs Housing Venture Lab

17193 Opal Hill Drive, Parker, CO 80134

Active
Listed 153 days ago
Owner-Occupant Eligible
$779,950

About $3,136 a month to live here, after the rent from the other home.

House + ADU4,093 sqft5 beds4 bathsListed Jun 12, 2026

A house with a second home on the lot. Live in one and rent out the other. How it works

Live here for about

$3,136a month

The second home on the lot rents for $2,000. We hold back $330 of that for repairs and an empty month, and the rest goes toward a $4,806 monthly payment.

Income to qualify: about $116,000 a year

With how much down?

At 20% down ($155,990) and 6.0%, 30-year fixed. Your rate and down payment change this.

Get rich slow: keep this loan ten years and the payments pay off about $102,000 of it. See the ten-year math

See which homes fit your numbers
How we work this out

The cost to live here is the loan payment, taxes, insurance and any dues, less the rent, with a little held back for repairs and an empty month. Income to qualify uses a 43% debt-to-income limit, counts 75% of the rent, and none of your other debts.

$23,399 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Step into this beautiful Parker home offering over 4,000 square feet of versatile living space. Featuring five bedrooms, four bathrooms, a rare four-car garage, and a separate basement apartment. The main level showcases an open, flowing floorplan with gleaming hardwood floors and a private study that can easily serve as a craft room or home office. At the heart of the home is a bright, eat-in kitchen boasting a large island with granite countertops, stainless steel appliances, and 42-inch cabinetry. Upstairs, the inviting primary suite provides a relaxing everyday escape, complete with a luxurious five-piece ensuite bath and a generous walk-in closet. Two additional bedrooms and a full bathroom finish the top floor. Designed with ultimate flexibility in mind, the fully finished and permitted walk-out basement is a massive standout feature. It includes a secure private entrance, a full second kitchen with a butcher block island, separate laundry facilities, two bedrooms, and a three-quarter bathroom. This self-contained space is the ideal setup for multigenerational living, extended guests, or potential rental income. Recent improvements include fresh interior and exterior paint, all-new windows with transferable warranty, and a new roof. Located in the highly desirable community of Parker, residents enjoy immediate access to local parks, scenic trails, expansive open spaces, and excellent recreational amenities. Experience the charming small-town feel of Main Street, highlighted by year-round community events like the annual Parker Days Festival, all while maintaining convenient commuting access to the Denver Tech Center and DIA. All appliances stay, including refrigerator, washer and dryer in the basement apartment as well as the murphy bed in the basement and rasberry plants along the side walkway!

House + ADU

Property Type

7,405 sqft

Lot Size

2000

Year Built

Listing Date: 06/12/2026

Listed by: Bill Turner

Listing office: Realty One Group Premier

Contact: 303-324-6775

Source: REcolorado #9017365

Series Homes is committed to full compliance with the Fair Housing Act and the Equal Credit Opportunity Act.

CHOOSE YOUR UNIT

Tap the one you would live in. The rest pay rent, and that rent comes off your monthly cost.

If someone lives in the unit you want, or a lease comes with the home, ask how moving in works on this one.

CHECK OUR MATHEvery line of the monthly cost is in here. Change the price or the down payment and watch it move.

OFFER PRICE

Change your offer and watch the monthly cost move.

Purchase Price

-15%
$779,950

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$779,950
Your Down Payment$155,990
Financed$623,960
Estimated Monthly Payment$4,806

Before rent: principal and interest at 6.0% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.

MONTHLY BREAKDOWN

Estimate at 20% down ($155,990) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$4,806/month
Principal + Interest
$3,741
Property Taxes
$411
Home Insurance
$637
HOA$17
Rental Income (1 Unit)
$2,000/month

From the listing description.

Rental Expenses
-$330
Cost to live here
$3,136/month

Payment estimates shown by Series are illustrative only. Final loan terms, monthly payments, and eligibility will be determined by your mortgage loan originator.

BEFORE YOU OFFER

Now run it on your paycheck.

This page is priced at one down payment and one rate. Send the address and we run it at yours: what you would pay each month after rent, and which loan works on this home.

Free. No credit pull.

REcolorado logo

MLS# 9017365 · Listing office: Realty One Group Premier

The content relating to real estate for sale in this Web site comes in part from the Internet Data eXchange (“IDX”) program of METROLIST, INC., DBA RECOLORADO® Real estate listings held by brokers other than Uncharted Homes LLC are marked with the IDX Logo. This information is being provided for the consumers’ personal, non-commercial use and may not be used for any other purpose. All information subject to change and should be independently verified.

REcolorado IDX disclaimer and copyright notices