About $6,363 a month to live here, after the rent from the other home.
A house with a second home on the lot. Live in one and rent out the other. How it works
Live here for about
The second home on the lot rents for $1,394. We hold back $251 of that for repairs and an empty month, and the rest goes toward a $7,506 monthly payment.
Income to qualify: about $197,000 a year
With how much down?
At 20% down ($250,000) 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 $163,000 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.
$37,500 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
*** ASK ABOUT SELLER-PAID RATE BUYDOWN*** Imagine pulling into your private 3.75-acre retreat, where the peaceful calm of rural living meets the effortless convenience of city access. Surrounded by mature landscaping, three irrigated lawns, and fully fenced pastures ready for horses or livestock, this exceptional home offers true freedom—free from HOA oversight and restrictive regulations. Step inside to an airy, light-filled main floor designed for both modern living and grand hosting. An updated kitchen flows seamlessly into an eat-in breakfast area, a formal dining room, and an open-concept sitting room. A sun-drenched den, powder room, and wired fiber-internet home office complete this level, providing the ideal setup for remote work. Upstairs, retreat to the primary suite featuring a walk-in closet and a beautifully modernized en-suite bath. Three additional spacious upstairs bedrooms share a renovated full bath complete with a jetted soaking tub and new double vanity. The fully equipped basement lock-off apartment boasts a private exterior entrance, full kitchen, laundry, primary suite with a full bath, and living room—perfect for multi-generational living, guests, or rental income. A separate bonus room stands ready for your private home gym, home theater, or additional living space. For entrepreneurs, contractors, or hobbyists, the property features a 2-car workshop and a massive 3,000 sq ft barn with dual entrances—offering endless room for equipment, work vehicles, business expansion, or rental income. Every major detail has been meticulously upgraded for complete peace of mind: a new 1,000-ft domestic well, a separate dedicated irrigation well, brand-new roofs across all structures, and new garage doors on both the attached garage and the barn. 5 minutes from 2 outdoor malls, countless restaurants, golf, and 1-25, enjoy the country life without giving up the city luxuries.
House + ADU
Property Type
163,350 sqft
Lot Size
1978
Year Built
Listing Date: 08/19/2026
Listed by: Garrett Dinnel
Listing office: Keller Williams Realty Downtown LLC
Contact: 303-243-4789
Source: REcolorado #7163405
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 6.0% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.
Estimate at 20% down ($250,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
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# 7163405 · Listing office: Keller Williams Realty Downtown 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.
At 20% down, 30-year fixed. From 3.5% down.
MLS# IR1071312 · RPM of the Rockies
At 20% down, 30-year fixed. From 3% down.
MLS# 4588636 · Teater Realty Company
At 20% down, 30-year fixed. From 3.5% down.
MLS# 5564152 · Real Broker, LLC DBA Real
At 20% down, 30-year fixed. From 3.5% down.
MLS# 5753462 · Real Broker, LLC DBA Real