About $4,185 a month to live here, after the rent from the other home.
A duplex. Live in one home and rent out the other. How it works
Live here for about
The other home rents for $1,242. We hold back $242 of that for repairs and an empty month, and the rest goes toward a $5,185 monthly payment.
Income to qualify: about $134,000 a year
With how much down?
At 20% down ($187,000) 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 $129,000 of it. See the ten-year math
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.
$32,725 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Welcome to 478 N Logan St., a classic brick Denver duplex in Arlington Park offering two private entry residences, separate laundry, and one unit delivered vacant at closing. Four bedrooms and five bathrooms across two fully independent homes, with immediate functionality and long term upside in one of Denver's most walkable urban locations. The upper residence spans the main and second floors with an open living and dining layout, a gas fireplace, a main level powder bath, and three bedrooms with two full bathrooms upstairs. The updated kitchen features granite countertops, stainless steel appliances, and in unit laundry. It is leased through May 2027, so the income is in place on day one. The garden level residence lives as its own home: one bedroom, two full bathrooms, a private exterior entrance, comfortable living space with bonus area, updated kitchen and baths (2024), and dedicated laundry. It is vacant and available for immediate occupancy, which keeps owner occupied FHA, VA, and five percent down conventional financing on the table. A fully leased duplex cannot offer that. Additional highlights include an attached one car garage plus three off street spaces on a corner lot, a low maintenance patio and outdoor area and G-MU-3/UO-3 zoning. Centrally located near Speer, Capitol Hill, Baker, Washington Park, Cherry Creek, and downtown Denver, with a Walk Score of 94. Easy access to Trader Joe's, Speer Boulevard, the Denver bike and trail system, and the South Broadway corridor known for its restaurants, coffee shops, bars, boutiques, galleries, live music venues, and the historic Mayan Theatre. Whether you are moving into one side and leasing the other unit, expanding a rental portfolio, or securing a long-term hold in one of Denver's most vibrant neighborhoods, 478 N Logan St. offers walkability, flexibility, and two separate residences under one roof.
Duplex
Property Type
2,614 sqft
Lot Size
1910
Year Built
Listing Date: 07/29/2026
Listed by: Eugeny Pomirchy
Listing office: PMG Realty
Contact: 720-454-8027
Source: REcolorado #9616331
Series Homes is committed to full compliance with the Fair Housing Act and the Equal Credit Opportunity Act.
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.
Change your offer and watch the monthly cost move.
Purchase Price
List Price
How much do you want to put down?
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.
Estimate at 20% down ($187,000) and 5.6%, 30-year fixed. Your rate and down payment change this.
From the listing description.
From the listing description.
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
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.
MLS# 9616331 · Listing office: PMG Realty
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.
At 20% down, 30-year fixed. From 3% down.
MLS# 3983177 · LoKation Real Estate
At 20% down, 30-year fixed. From 3.5% down.
MLS# 2397476 · Colorado Realty Group
At 20% down, 30-year fixed. From 3% down.
MLS# 7716981 · DVX Properties LLC
At 20% down, 30-year fixed. From 3% down.
MLS# 5591146 · Brix Real Estate LLC