Selected for the Terner Labs Housing Venture Lab

3113 Worchester Street, Aurora, CO 80011

Active
Listed 85 days ago
Owner-Occupant Eligible
$564,000

About $2,514 a month to live here, after the rent from the other home.

House + ADU2,352 sqft6 beds2 bathsListed Aug 19, 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

$2,514a month

The second home on the lot rents for $1,106. We hold back $216 of that for repairs and an empty month, and the rest goes toward a $3,404 monthly payment.

Income to qualify: about $85,000 a year

With how much down?

At 20% down ($112,800) 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 $74,000 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.

$16,920 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Updated brick home featuring 6 bedrooms, 2 bathrooms, 2 kitchens, 2 living rooms, and 2 dining rooms. The home showcases fresh interior texture and paint, updated flooring, stunning remodeled kitchens with stainless steel appliances and beautiful backsplash. The fully finished basement offers its own private exterior entrance and living space. Enjoy peace of mind with major upgrades including new windows, newly remodeled bathrooms and new A/C unit. Situated on a large lot, new fencing. Ideal for multigenerational living, this home offers two distinct living areas—one on the main level and another in the finished basement. Each level features its own kitchen, living room, dining area, bedrooms, and bathroom, while the basement also includes a private exterior entrance.

House + ADU

Property Type

7,085 sqft

Lot Size

1959

Year Built

Listing Date: 08/19/2026

Listed by: Magali Fredrick

Listing office: HomeSmart

Contact: 303-810-6761

Source: REcolorado #4377802

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%
$564,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$564,000
Your Down Payment$112,800
Financed$451,200
Estimated Monthly Payment$3,404

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 ($112,800) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$3,404/month
Principal + Interest
$2,705
Property Taxes
$260
Home Insurance
$439
Rental Income (1 Unit)
$1,106/month

From the listing description.

Rental Expenses
-$216
Cost to live here
$2,514/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# 4377802 · Listing office: HomeSmart

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