Selected for the Terner Labs Housing Venture Lab

28003 Iris Drive, Evergreen, CO 80439

Active
Listed 154 days ago
Owner-Occupant Eligible
$760,000

About $2,356 a month to live here, after the rent from the other home.

Duplex2,232 sqft5 beds3 bathsListed Jun 11, 2026

A duplex. Live in one home and rent out the other. How it works

Live here for about

$2,356a month

The other home rents for $2,300. We hold back $414 of that for repairs and an empty month, and the rest goes toward a $4,242 monthly payment.

Income to qualify: about $98,000 a year

With how much down?

At 20% down ($152,000) and 5.6%, 30-year fixed. Your rate and down payment change this.

Get rich slow: keep this loan ten years and the payments pay off about $105,000 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.

$26,600 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Rare opportunity to own a side by side duplex in the heart of Evergreen. Great owner occupied opportunity/house hack. Open floor plans, large rooms with lots of windows allowing for natural light throughout. Wood fireplaces. NEW BOILER TO BE INSTALLED. Newer roof and water heaters. Recently serviced boiler with individual zone controls for each unit. Shared water and sewer. Seperate electric and gas meters. One side is a 2 bed 1 bath with a one car attached garage was currently rented at $2,300 per month. The other unit is a vacant 3 bed 2 bath available now (market rents $2,400-$2,700) Updated plumbing, electrical and hardware in both units. Both units have been updated throughout with newer carpet, paint, updated kitchens with new flooring, painted cabinets with solid surface countertops and stainless steel appliances. All bathrooms have been updated with designer tiled floors and surrounds, vanities and bath fixtures. Both have full sized laundry rooms with washer and dryers. Each unit has a private fenced in yard and patio area. Walk to Downtown Evergreen, Evergreen Lake, parks, Schools etc. Easy access to major highways and throughfares, plus much more!!!

Duplex

Property Type

17,642 sqft

Lot Size

1970

Year Built

Listing Date: 06/11/2026

Listed by: Darren Fogel

Listing office: MB Denver Colorado Realty Source

Contact: 303-883-2252

Source: REcolorado #9113908

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%
$760,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$760,000
Your Down Payment$152,000
Financed$608,000
Estimated Monthly Payment$4,242

Before rent: principal and interest at 5.6% 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 ($152,000) and 5.6%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$4,242/month
Principal + Interest
$3,490
Property Taxes
$370
Home Insurance
$382
Rental Income (1 Unit)
$2,300/month

From the listing description.

Rental Expenses
-$414
Cost to live here
$2,356/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# 9113908 · Listing office: MB Denver Colorado Realty Source

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