Selected for the Terner Labs Housing Venture Lab

4617 Gordon Drive, Boulder, CO 80305

Active
Listed 48 days ago
Owner-Occupant Eligible
$985,000

About $3,941 a month to live here, after the rent from the other home.

House + ADU2,230 sqft6 beds3 bathsListed Sep 25, 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

$3,941a month

The second home on the lot rents for $2,000. We hold back $390 of that for repairs and an empty month, and the rest goes toward a $5,551 monthly payment.

Income to qualify: about $137,000 a year

With how much down?

At 20% down ($197,000) 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 $129,000 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.

$29,550 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

$50,000 PRICE IMPROVEMENT on this beautifully located home in a well-established South Boulder neighborhood where everyday convenience meets Boulder's beauty and energy. Set on a huge corner lot at the end of a cul-de-sac, this versatile property offers an exceptional combination of space, flexibility and opportunity. Six bedrooms provide plenty of room to spread out, with three on the main level and three in the basement, including one non-conforming bedroom. Three bathrooms are thoughtfully distributed throughout the home: a full bath and half bath on the main level and a three-quarter bath in the basement. A separate basement entrance and complete second kitchen create an ideal setup for an ADU, extended living, guests, hobbies or flexible workspace. The main level offers comfortable living spaces and a full kitchen, while the finished basement expands possibilities with its own kitchen, bedrooms, bathroom, and separate entrance, which could be an excellent source of additional income for an owner-occupant! A converted garage adds even more versatility, featuring a four-person sauna and a generous storage/game room area. Outside, a wooden workshop provides additional space for projects, storage or creative pursuits. The location is a standout. Folsom Field and CU are less than 10 minutes away! Also enjoy easy access to Tantra Park, a neighborhood gathering place featuring a playground, multi-use paths, and picnic areas. The surrounding area puts outdoor recreation, trails, parks, schools, and Boulder’s renowned active lifestyle close at hand. Public transportation is located within minutes, making downtown Boulder and DIA readily accessible. This is a rare opportunity to create a home that adapts to the way you live. Come experience the possibilities and discover what makes South Boulder such a special place to call home.

House + ADU

Property Type

9,616 sqft

Lot Size

1965

Year Built

Listing Date: 09/25/2026

Listed by: Katrina Griffith

Listing office: 8z Real Estate - ROCC

Contact: 720-512-9004

Source: REcolorado #8705528

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%
$985,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$985,000
Your Down Payment$197,000
Financed$788,000
Estimated Monthly Payment$5,551

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 ($197,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$5,551/month
Principal + Interest
$4,724
Property Taxes
$511
Home Insurance
$316
Rental Income (1 Unit)
$2,000/month

From the listing description.

Rental Expenses
-$390
Cost to live here
$3,941/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# 8705528 · Listing office: 8z Real Estate - ROCC

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