Selected for the Terner Labs Housing Venture Lab

16343 Fillmore Street, Thornton, CO 80602

Active
Listed 83 days ago
Owner-Occupant Eligible
$735,000

About $3,767 a month to live here, after the rent from the other home.

House + ADU2,939 sqft5 beds5 bathsListed Aug 21, 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

$3,767a month

The second home on the lot rents for $1,021. We hold back $153 of that for repairs and an empty month, and the rest goes toward a $4,635 monthly payment.

Income to qualify: about $119,000 a year

With how much down?

At 20% down ($147,000) 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 $96,000 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.

$22,050 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

DON'T MISS THIS AMAZING OPPORTUNITY to own one of the most highly desired homes in a wonderful community!! Discover luxury living in this exquisite 5-bedroom, 5- bathroom, 3 car garage home! Step inside & feel the welcoming spaciousness of the open floor plan, inviting you to explore & make yourself at home! Gourmet kitchen, showcasing a distinctive island with bar seating, granite countertops, sleek stainless-steel appliances, & custom tile backsplash. Plenty of cabinet space and walk in pantry ensures effortless organization, while the nearby spacious dining area is perfect for gatherings. Cozy family room with fireplace, perfect for those chilly nights! Beautiful wood floors throughout and plenty of windows lighting up this room! Main floor mother-in-law suite w/separate entry, private kitchenette, stackable washer and dryer, bedroom & bathroom, & living room area which is separate from the rest of this luxurious home making this floorplan perfect for multiple families! Upstairs features 4 large bedrooms including a huge master suite with 5-piece master bathroom & oval tub! Additional bedroom w/private bathroom. Additional jack and jill bathroom for the other 2 bedrooms. Upstairs laundry room with washer and dryer included! Huge unfinished basement with rough in plumbing waiting for your finishing touches. Enjoy hosting those summer BBQs on your covered deck!! 6' fence around the property giving you the ultimate backyard privacy! Brand new carpet, brand new interior paint. The home is located in a great neighborhood that hosts year-round community events, food trucks, and gatherings. Neighborhood parks, playgrounds, tennis courts and trails. Easy access to I-25, E-470, and Highway 7, making commuting convenient. It is also just minutes away from Larkridge shopping, Costco, Topgolf, Denver Premium Outlets, Orchard Town Center, and numerous dining and shopping options. Don't miss your opportunity to own your DREAM home today!

House + ADU

Property Type

7,200 sqft

Lot Size

2019

Year Built

Listing Date: 08/21/2026

Listed by: Jennifer Briseno

Listing office: Success Realty Experts, LLC

Contact: 720-472-2131

Source: REcolorado #6473189

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%
$735,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$735,000
Your Down Payment$147,000
Financed$588,000
Estimated Monthly Payment$4,635

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 ($147,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$4,635/month
Principal + Interest
$3,525
Property Taxes
$629
Home Insurance
$434
HOA$47
Rental Income (1 Unit)
$1,021/month

From the listing description.

Rental Expenses
-$153
Cost to live here
$3,767/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# 6473189 · Listing office: Success Realty Experts, 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