Selected for the Terner Labs Housing Venture Lab

1129 Dallas Street, Aurora, CO 80010

Active
Listed 111 days ago
Owner-Occupant Eligible
$525,000

About $1,902 a month to live here, after the rent from the other homes.

Triplex1,725 sqft3 beds3 bathsListed Jul 24, 2026

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

Live here for about

$1,902a month

The other homes rent for $1,590. We hold back $310 of that for repairs and an empty month, and the rest goes toward a $3,182 monthly payment.

Income to qualify: about $75,000 a year

With how much down?

At 20% down ($105,000) 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 $69,000 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.

$26,250 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Exceptional investment opportunity in Aurora! This fully occupied brick triplex offers stable rental income with a proven history of long-term tenants who consistently renew their leases. Situated on a 0.20-acre lot, this well-maintained single-story property features three 1-bedroom units totaling 1,725 square feet. Improvements have already been completed, including a new roof and regularly serviced HVAC systems with biannual maintenance. Units 1125 and 1129 have been fully renovated with modern kitchens and durable laminate wood flooring throughout the living rooms, hallways, and bedrooms. Unit 1129 also includes a security system for added value. Each unit enjoys separate front and rear yard entrances, providing added privacy and convenience. Tenants pay their own electricity, gas, and internet, helping minimize owner expenses. The property includes a two-car parking slab accessed from the alley, additional open street parking, and no HOA. Ideally located just minutes from Stanley Marketplace, a large neighborhood park, public transportation, Buckley Space Force Base, Denver International Airport, and the Anschutz Medical Campus, this property is well-positioned to attract and retain quality tenants. Home warranty in place!

Triplex

Property Type

8,756 sqft

Lot Size

1955

Year Built

Listing Date: 07/24/2026

Listed by: Kristy Baker

Listing office: eXp Realty, LLC

Contact: 602-316-1385

Source: REcolorado #6264875

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%
$525,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$525,000
Your Down Payment$105,000
Financed$420,000
Estimated Monthly Payment$3,182

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 ($105,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$3,182/month
Principal + Interest
$2,518
Property Taxes
$336
Home Insurance
$328
Rental Income (2 Units)
$1,590/month

From the listing description.

Rental Expenses
-$310
Cost to live here
$1,902/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# 6264875 · Listing office: eXp Realty, LLC

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