Selected for the Terner Labs Housing Venture Lab

30575 Hilltop Drive, Evergreen, CO 80439

Active
Listed 83 days ago
Owner-Occupant Eligible
$549,000

About $1,641 a month to live here, after the rent from the other home.

Duplex1,608 sqft4 beds2 bathsListed Aug 21, 2026

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

Live here for about

$1,641a month

The other home rents for $1,750. We hold back $315 of that for repairs and an empty month, and the rest goes toward a $3,076 monthly payment.

Income to qualify: about $70,000 a year

With how much down?

At 20% down ($109,800) 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 $76,000 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.

$19,215 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Live in one, rent the other! This North Evergreen up/down duplex lets you move into the move-in ready lower unit (30573) while the upper unit (30575) is leased at $1,750/month through June 2027, so the income is in place from day one. Each unit has 2 bedrooms, 1 bath, an in-unit washer and dryer, a wood burning fireplace, a private exterior storage closet, and its own deck or patio. The big projects are done: new roof and exterior paint in 2025, new windows, bath tile, and interior paint in the upper unit in 2024, and a new dishwasher, washer/dryer, lighting, and thermostat in the lower unit. Set on a 10,800 sq ft lot with mountain views, public water and sewer, and off-street parking for 4. A 14 month home warranty is included. Minutes to Evergreen Parkway, Elk Meadow Park and Open Space, King Soopers, Walmart, and Home Depot, and about 40 minutes to Denver. Whether you want to offset your housing costs or add a well-located Evergreen duplex to your portfolio, this one is ready for you.

Duplex

Property Type

10,802 sqft

Lot Size

1985

Year Built

Listing Date: 08/21/2026

Listed by: Ashley Cooley

Listing office: Real Broker, LLC DBA Real

Contact: 303-990-7660

Source: REcolorado #6426601

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%
$549,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$549,000
Your Down Payment$109,800
Financed$439,200
Estimated Monthly Payment$3,076

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 ($109,800) and 5.6%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$3,076/month
Principal + Interest
$2,521
Property Taxes
$280
Home Insurance
$275
Rental Income (1 Unit)
$1,750/month

From the listing description.

Rental Expenses
-$315
Cost to live here
$1,641/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# 6426601 · Listing office: Real Broker, LLC DBA Real

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