Selected for the Terner Labs Housing Venture Lab

14631 Dahlia Way, Thornton, CO 80602

Active
Listed 105 days ago
Owner-Occupant Eligible
$899,000

About $4,378 a month to live here, after the rent from the other home.

House + ADU3,870 sqft5 beds5 bathsListed Jul 30, 2026

A house with a second home on the lot. Live in one and rent out the other. How it works

Live here for about

$4,378a month

The second home on the lot rents for $1,513. We hold back $227 of that for repairs and an empty month, and the rest goes toward a $5,664 monthly payment.

Income to qualify: about $144,000 a year

With how much down?

At 20% down ($179,800) 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 $117,000 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.

$26,970 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

**Rarely does a home like this become available!**This highly sought-after Lennar Next Gen® Super Home offers the perfect blend of luxury, flexibility, and multigenerational living with a private attached suite that truly sets it apart. The main home is designed for both everyday living and entertaining, featuring a stunning kitchen with an oversized island, pantry, like-new stainless steel appliances, and an open layout enhanced by luxury vinyl plank flooring throughout the main level. Upstairs, you'll find a spacious loft, convenient upper-level laundry, and four bedrooms, including an impressive primary retreat with a private bath and an attached office or sitting room behind elegant French doors. A secondary bedroom features its own private en suite bathroom, while two additional bedrooms share another full bath. The attached Next Gen suite offers complete privacy with its own front entrance and dedicated one-car garage. Inside you'll find a kitchenette, dining area, living room, private laundry, full bath, and a spacious bedroom with an adjoining sitting area or office—ideal for multigenerational living, guests, or a private workspace. The full unfinished basement is ready for your future expansion, offering endless possibilities to customize the space to fit your needs. Step outside to a beautifully landscaped backyard where the covered deck is the perfect place to unwind while taking in breathtaking Colorado sunsets over the mountains. Backing to open farmland with no neighbors directly behind, this home offers the privacy and views you've been searching for. Why wait to build new when everything is truly included and already done here? From the completed landscaping, window covering, included appliances and covered deck to the premium finishes and thoughtfully designed Next Gen suite, this home is move-in ready from day one. This Super Home truly has it all!

House + ADU

Property Type

7,840 sqft

Lot Size

2023

Year Built

Listing Date: 07/30/2026

Listed by: Tiana Estrada

Listing office: Estrada Real Estate Group

Contact: 303-918-6465

Source: REcolorado #5321440

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%
$899,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$899,000
Your Down Payment$179,800
Financed$719,200
Estimated Monthly Payment$5,664

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 ($179,800) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$5,664/month
Principal + Interest
$4,312
Property Taxes
$810
Home Insurance
$542
Rental Income (1 Unit)
$1,513/month

From the listing description.

Rental Expenses
-$227
Cost to live here
$4,378/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# 5321440 · Listing office: Estrada Real Estate Group

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