Selected for the Terner Labs Housing Venture Lab

4352 Bannock Street, Englewood, CO 80110

Active
Listed 69 days ago
Owner-Occupant Eligible
$1,375,000

About $6,586 a month to live here, after the rent from the other home.

House + ADU4,531 sqft5 beds6 bathsListed Sep 4, 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

$6,586a month

The second home on the lot rents for $1,215. We hold back $182 of that for repairs and an empty month, and the rest goes toward a $7,619 monthly payment.

Income to qualify: about $202,000 a year

With how much down?

At 20% down ($275,000) 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 $179,000 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.

$41,250 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Welcome to a truly exceptional brand-new construction home where elevated design, thoughtful functionality, and breathtaking mountain views come together. A HOME THAT OFFERS MORE! Offering 4,093 sq ft in the main residence with 4 bedrooms and 5 baths, plus a fully detached 625 sq ft 1-bed, 1-bath ADU, with full kitchen and laundry, this rare property delivers an extraordinary combination of luxury, flexibility, and long-term value. Expansive windows fill every room with natural light. The ground level features a grand entry, private office, and luxurious primary suite with walk-in closet and spa-inspired five piece bath. A beautifully appointed laundry/mud room and designer powder bath add everyday convenience to this level. Upstairs, the open living space showcases spectacular mountain views, modern fireplace, and seamless access to the Trex deck for effortless indoor-outdoor living. The stunning kitchen is designed for both entertaining and everyday life, featuring an oversized island, wine cooler, ZLINE appliance package, and an extraordinary walk-in pantry. Two additional bedrooms provide privacy and share a full bath, with an elegant powder room completing the level. The finished basement offers a spacious rec area with fireplace and surround sound—perfect for movies, gaming or entertaining. Bedroom, ¾ bath and utility room complete the lower level. The detached ADU with full kitchen, private bedroom with en-suite bath, and in-unit laundry is ideal for rental income or guests. Curated finishes throughout include custom cabinetry and trim, designer lighting, Delta fixtures, and engineered white oak hardwood flooring. A two-car garage, additional parking pad, finished landscaping and irrigation complete the property. Ideally located just minutes from parks, dining and shopping, this is a rare opportunity to own a sophisticated new-construction property that lives beautifully today and invests in your future.

House + ADU

Property Type

6,229 sqft

Lot Size

2026

Year Built

Listing Date: 09/04/2026

Listed by: Christine Martin

Listing office: Engel and Volkers: Castle Rock & Castle Pines

Contact: 303-947-1100

Source: REcolorado #7932016

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%
$1,375,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$1,375,000
Your Down Payment$275,000
Financed$1,100,000
Estimated Monthly Payment$7,619

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 ($275,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$7,619/month
Principal + Interest
$6,595
Property Taxes
$390
Home Insurance
$634
Rental Income (1 Unit)
$1,215/month

From the listing description.

Rental Expenses
-$182
Cost to live here
$6,586/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# 7932016 · Listing office: Engel and Volkers: Castle Rock & Castle Pines

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