Selected for the Terner Labs Housing Venture Lab

2454 Irving Street, Denver, CO 80211

Active
Listed 62 days ago
Owner-Occupant Eligible
$1,250,000

About $2,530 a month to live here, after the rent from the other homes.

Triplex4,359 sqft8 beds6 bathsListed Sep 11, 2026

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

Live here for about

$2,530a month

The other homes rent for $6,200. We hold back $1,209 of that for repairs and an empty month, and the rest goes toward a $7,521 monthly payment.

Income to qualify: about $154,000 a year

With how much down?

At 20% down ($250,000) 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 $163,000 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.

$62,500 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 2454 Irving Street — a turnkey, income-producing triplex in the heart of Denver's Sloan's Lake neighborhood. Since purchasing the property, ownership has invested $80,000 in major capital improvements, including a new roof, new HVAC system, and updated electrical — meaning a new buyer steps into this opportunity with the big-ticket mechanicals already handled. This move-in-ready triplex spans nearly 4,400 square feet on a spacious 9,583 sq ft corner lot, offering eight bedrooms and six bathrooms across three fully independent units, each with its own private entrance. The Main House is a beautifully renovated two-story home with an open floor plan, 3 bedrooms and 2 baths. Currently leased at $3,950/month through May 14th, 2027— immediate, stable cash flow from day one. Unit A lives like a private single-family home, complete with its own courtyard, open floor plan, and generously sized bedrooms. Rented at $3,300/month, with this tenant departing mid-October — ideal for an owner-occupant or a chance to reset at market rent. Unit B is a nicely updated lower unit with its own separate entrance, 3 bedrooms and 2 bathrooms, extensively renovated throughout. Currently rented at $2,900/month, this lease ends on July 31st, 2027. Parking is a breeze with a three-car garage and two-car carport, offering potential added income from renting out parking separately. Situated on a large corner lot close to Sloan's Lake and downtown Denver, this property also offers exciting future development potential. Whether you're an investor seeking cash flow or a buyer wanting a place to call home, 2454 Irving Street is a rare, move-in-ready opportunity. Schedule a showing today!

Triplex

Property Type

9,770 sqft

Lot Size

1885

Year Built

Listing Date: 09/11/2026

Listed by: Brian Harvey

Listing office: Keller Williams Advantage Realty LLC

Contact: 720-453-5883

Source: REcolorado #2317682

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%
$1,250,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$1,250,000
Your Down Payment$250,000
Financed$1,000,000
Estimated Monthly Payment$7,521

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 ($250,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$7,521/month
Principal + Interest
$5,996
Property Taxes
$695
Home Insurance
$830
Rental Income (2 Units)
$6,200/month

From the listing description.

Rental Expenses
-$1,209
Cost to live here
$2,530/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# 2317682 · Listing office: Keller Williams Advantage 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