Selected for the Terner Labs Housing Venture Lab

4411 Umatilla Street, Denver, CO 80211

Active
Listed 87 days ago
Owner-Occupant Eligible
$850,000
Duplex2,321 sqft5 beds2 bathsListed Aug 17, 2026

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

Live here for about

$4,658a month

We are still working out the rent on this one.

Income to qualify: about $130,000 a year

With how much down?

At 20% down ($170,000) and 5.6%, 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

No rent is counted for this home yet, so the cost to live here is the whole loan payment, taxes, insurance and any dues. Income to qualify uses a 43% debt-to-income limit and none of your other debts.

$29,750 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

4411 Umatilla St offers a compelling opportunity to acquire a well-maintained up/down full duplex in the heart of Sunnyside, one of Denver's most walkable neighborhoods. Perfect for house hacking or adding a turn key property to your portfolio. Both units live open and bright with functional layouts. The bottom unit features an updated kitchen with butcher-block counters and stainless appliances, and both units have refreshed baths, ceiling fans, and modern paint. Each unit has its own washer and dryer. Separate addresses and separate gas and electric meters, each with a private entrance live in one and let the other help pay your mortgage, or rent both and cash flow. Two covered off street parking spaces round it out. Steps from Chaffee Park, Monkey Barrel, and Radiator, and just blocks to Potter Highlands, the Tennyson Street corridor, and Tejon Street's award-winning restaurants, shops, and breweries. Downtown, LoHi, and the Highlands are minutes away with quick access to I-25 and I-70. Turn key, income producing, and located in sought after Sunnyside, this asset pairs a strong history of occupancy with an unbeatable walkable location a rare find that won't last.

Duplex

Property Type

1942

Year Built

Listing Date: 08/17/2026

Listed by: John Adams

Listing office: MODUS Real Estate

Contact: 720-884-7650

Source: REcolorado #6007968

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%
$850,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$850,000
Your Down Payment$170,000
Financed$680,000
Estimated Monthly Payment$4,658

Before rent: principal and interest at 5.6% 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 ($170,000) and 5.6%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$4,658/month
Principal + Interest
$3,904
Property Taxes
$321
Home Insurance
$433
Rental Income (1 Unit)
Not yet estimated
Cost to live here
$4,658/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# 6007968 · Listing office: MODUS Real Estate

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