Selected for the Terner Labs Housing Venture Lab

5450 Alcott Street, Denver, CO 80221

Active
Listed 105 days ago
Owner-Occupant Eligible
$600,000

About $1,705 a month to live here, after the rent from the other home.

Duplex1,920 sqft4 beds2 bathsListed Jul 30, 2026

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

Live here for about

$1,705a month

The other home rents for $2,177. We hold back $392 of that for repairs and an empty month, and the rest goes toward a $3,490 monthly payment.

Income to qualify: about $78,000 a year

With how much down?

At 20% down ($120,000) 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 $83,000 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.

$21,000 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Duplex investment opportunity with a 5% cap rate in Denver’s Regis area, featuring two separate 2-bedroom, 1-bath units, 4 total bedrooms, 2 total bathrooms, and approximately 1,920 total square feet. One unit is currently leased and occupied (not renovated), while the second unit is updated and currently vacant and easy to show. Showings are limited to the vacant unit. The tenant-occupied unit may not be viewed until we have an executed contract. Rent rolls and additional financial information are available for review. Each unit has separate electric and gas meters, with utilities paid by the respective tenants. Both units include private outdoor space and access to a large fenced yard. The property also offers off-street parking. This two-unit multifamily property offers existing rental income, separate utility metering, and value-add potential through the updated vacant unit. Located near Berkeley Hills Park, Regis University, shopping, dining, public transportation, and major transportation routes. Approximately 1.2 miles to Regis University, 1.3 miles to the Clear Creek/Federal Station, and 3.4 miles to Union Station. Buyer to independently verify all financial information, expenses, rents, and investment projections.

Duplex

Property Type

9,800 sqft

Lot Size

1982

Year Built

Listing Date: 07/30/2026

Listed by: Josh Steck

Listing office: Compass - Denver

Contact: 303-885-3934

Source: REcolorado #8321667

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%
$600,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$600,000
Your Down Payment$120,000
Financed$480,000
Estimated Monthly Payment$3,490

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 ($120,000) and 5.6%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$3,490/month
Principal + Interest
$2,756
Property Taxes
$405
Home Insurance
$329
Rental Income (1 Unit)
$2,177/month

From the listing description.

Rental Expenses
-$392
Cost to live here
$1,705/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# 8321667 · Listing office: Compass - Denver

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