Selected for the Terner Labs Housing Venture Lab

3765 & 3767 Yates Street, Denver, CO 80212

Active
Listed 71 days ago
Owner-Occupant Eligible
$1,125,000

About $4,038 a month to live here, after the rent from the other home.

Duplex1,890 sqft4 beds2 bathsListed Sep 2, 2026

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

Live here for about

$4,038a month

The other home rents for $2,097. We hold back $409 of that for repairs and an empty month, and the rest goes toward a $5,726 monthly payment.

Income to qualify: about $141,000 a year

With how much down?

At 20% down ($225,000) 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 $155,000 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.

$39,375 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

A rare opportunity to own a well-maintained side-by-side duplex in Denver’s sought-after West Highland neighborhood, just minutes from the shops, restaurants, and amenities along Tennyson Street. This pride-of-ownership property offers versatility, income potential, and long-term value in one of northwest Denver’s most desirable locations. Each residence features 2 bedrooms and 1 bathroom with comfortable, functional layouts and thoughtful updates throughout. Both units enjoy private, fully enclosed backyards, offering outdoor space and privacy not often found in duplex living. Off-street parking is available from the alley, along with a detached garage currently used primarily for storage and offering additional flexibility. One unit was updated in 2022, while the other has been well maintained with updates completed within the past several years. One residence is currently leased, while the second is being offered for lease, giving the next owner flexibility for continued rental income or potential future owner occupancy. Whether you are looking for an income-producing investment, a house-hack opportunity to live in one unit while renting the other, or a flexible asset with long-term appreciation potential, this duplex offers multiple ownership strategies in an exceptional West Highland location.

Duplex

Property Type

6,250 sqft

Lot Size

1956

Year Built

Listing Date: 09/02/2026

Listed by: Olivia Merrill

Listing office: LIV Sotheby's International Realty

Contact: 720-400-0343

Source: REcolorado #4327990

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%
$1,125,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$1,125,000
Your Down Payment$225,000
Financed$900,000
Estimated Monthly Payment$5,726

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 ($225,000) and 5.6%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$5,726/month
Principal + Interest
$5,167
Property Taxes
$206
Home Insurance
$353
Rental Income (1 Unit)
$2,097/month

From the listing description.

Rental Expenses
-$409
Cost to live here
$4,038/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# 4327990 · Listing office: LIV Sotheby's International Realty

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