Selected for the Terner Labs Housing Venture Lab

4804 Pine Road, Evergreen, CO 80439

Active
Listed 70 days ago
Owner-Occupant Eligible
$950,000

About $2,077 a month to live here, after the rent from the other home.

Duplex2,332 sqft4 beds3 bathsListed Sep 3, 2026

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

Live here for about

$2,077a month

The other home rents for $3,882. We hold back $757 of that for repairs and an empty month, and the rest goes toward a $5,202 monthly payment.

Income to qualify: about $110,000 a year

With how much down?

At 20% down ($190,000) 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 $131,000 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.

$33,250 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Everyone dreams of living in the heart of Evergreen, walking distance to the lake. But with today's prices and rates, who can actually afford that? And finding anything with real income potential and a flexible floor plan for under a million is nearly impossible. Good news... this one checks every box. And it comes with an assumable FHA mortgage at 4.5%. Here's the play. Live in the lower unit, rent the upper on Airbnb, and let it pay for itself. The upper unit is exactly the kind of retreat people drive two hours to stay in with vaulted ceilings, open-concept kitchen with white cabinetry, tile backsplash, and pendant lighting, windows looking straight into the pines, in-unit washer and dryer, updated bathroom, and two bedrooms. The previous owner rented it for $3,000 a month long term. As a short term rental steps from Evergreen Lake, the upside is considerably higher with professional estimates of $4500+ per month. The lower unit is centered around a stone fireplace with a wood burning insert, two bedrooms, a fully updated bathroom, and its own private entrance with covered patio. Charming, self-contained, and comfortable enough that you'll actually want to live there while the upper unit pays your mortgage. This is a genuine, separately metered, two-unit duplex — two electric meters, two gas meters, two fully independent residences — with the flexibility to live as a single family if you choose. New siding, new roof, new drainage and landscaping, and newer mechanicals mean no surprises. The double lot gives you room to breathe, and multiple patios plus an outdoor kitchen make the property as enjoyable as it is functional. You can see Evergreen Lake from the deck. Golf course, downtown shops and restaurants, and the trail network are minutes away. Denver is 45 minutes down I-70.

Duplex

Property Type

14,854 sqft

Lot Size

1914

Year Built

Listing Date: 09/03/2026

Listed by: Benjamin Rhodin

Listing office: Stealth Wealth Group

Contact: 303-929-3827

Source: REcolorado #7711249

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%
$950,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$950,000
Your Down Payment$190,000
Financed$760,000
Estimated Monthly Payment$5,202

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 ($190,000) and 5.6%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$5,202/month
Principal + Interest
$4,363
Property Taxes
$404
Home Insurance
$435
Rental Income (1 Unit)
$3,882/month

From the listing description.

Rental Expenses
-$757
Cost to live here
$2,077/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# 7711249 · Listing office: Stealth Wealth Group

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