Selected for the Terner Labs Housing Venture Lab

1 Osceola Street, Denver, CO 80219

Active
Listed 63 days ago
Owner-Occupant Eligible
$1,350,000
Triplex2,951 sqft5 beds5 bathsListed Sep 10, 2026

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

Live here for about

$7,439a month

We are still working out the rent on this one.

Income to qualify: about $208,000 a year

With how much down?

At 20% down ($270,000) 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 $176,000 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.

$67,500 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

TURNKEY RENTAL COMPOUND ON AN EXCEPTIONALLY LARGE CORNER LOT IN WEST DENVER. This is the kind of income property that is hard to find and even harder to recreate. Thoughtfully redesigned and fully furnished, the property is currently configured as four private living spaces, each with its own sense of privacy, functionality, and comfort. Updated kitchens and baths, dedicated laundry, stylish furnishings, a large fenced yard, separate outdoor space for each unit, abundant off street parking, and a 4-car detached garage create a highly flexible setup for both investors and owner occupants. The property has an established history of 30 day plus furnished rentals and an existing Airbnb presence, giving the next owner a substantial head start. Current ownership has relied primarily on Airbnb and has not fully expanded into corporate housing, insurance placement, relocation housing, direct bookings, or other mid term rental channels. For an experienced operator, that creates a clear opportunity to improve occupancy and revenue without taking on another major renovation or furnishing project. The oversized corner lot is a major advantage, providing far more outdoor space, parking, and flexibility than many nearby small multifamily properties. The detached garage adds another layer of utility for vehicle use, storage, owner needs, or potential additional rental income. This is also an attractive house hack opportunity for an owner occupant who wants to live in one space while generating meaningful income from the others. Whether the goal is furnished rentals, longer term housing, owner occupancy, or a combination of strategies, this property offers rare flexibility in one well designed package. Public records reflect 3 dwelling units. The current fourth finished furnished studio was created during renovation and is not represented by seller as a permitted dwelling unit. Buyer to independently verify zoning, permitted use, unit count, and rental eligibility.

Triplex

Property Type

12,500 sqft

Lot Size

1942

Year Built

Listing Date: 09/10/2026

Listed by: Michelle Clifford

Listing office: eXp Realty, LLC

Contact: 303-579-1029

Source: REcolorado #5816537

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%
$1,350,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$1,350,000
Your Down Payment$270,000
Financed$1,080,000
Estimated Monthly Payment$7,439

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 ($270,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$7,439/month
Principal + Interest
$6,475
Property Taxes
$402
Home Insurance
$562
Rental Income (2 Units)
Not yet estimated
Cost to live here
$7,439/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# 5816537 · Listing office: eXp Realty, LLC

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