
At 20% down, 30-year fixed. From 3% down.
About $6,251 a month to live here, after the rent from the other home.
A house with a second home on the lot. Live in one and rent out the other. How it works
Live here for about
The second home on the lot rents for $2,000. We hold back $390 of that for repairs and an empty month, and the rest goes toward a $7,861 monthly payment.
Income to qualify: about $201,000 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
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
This centrally located 3-story Denver Square has the ideal house-hack set-up with a main house that features 5 bedrooms and 3 bathrooms including a spacious primary suite with gas fireplace, 5-piece en-suite bathroom and spacious walk-in closet. There are beautiful original details throughout balanced with updated finishes in the kitchen and bathrooms. The basement was fully finished in 2018 and has an exterior entrance making it the perfect income opportunity (long-term tenant +/-$21,000/year or short-term +/-$30,000/year) or ADU/In-Law Suite! The basement has easy-to-maintain luxury vinyl plank flooring, high ceilings, egress windows in both bedrooms, white tile in the bathroom and an open kitchen with white cabinets, a quartz countertop and a full suite of appliances including a range, dishwasher and full fridge. A detached garage plus 2 additional off-street parking spaces provides plenty of room for main home occupants plus tenants and/or guests. The backyard has a flagstone patio and grass area for the main house with a separate private patio for the basement apartment that could easily be rejoined. All of the "un-fun" stuff has been done including a new sewer line, new water line, 200 amp electric panel and radon mitigation system. This is the ideal location, walkable to Cheesman Park, Cap Hill shops/restaurants and a quick bike or ride share to downtown.
House + ADU
Property Type
4,375 sqft
Lot Size
1899
Year Built
Listing Date: 09/11/2026
Listed by: Leigh Wilbanks
Listing office: Compass - Denver
Contact: 303-884-9166
Source: REcolorado #8428129
Series Homes is committed to full compliance with the Fair Housing Act and the Equal Credit Opportunity Act.
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.
Change your offer and watch the monthly cost move.
Purchase Price
List Price
How much do you want to put down?
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.
Estimate at 20% down ($275,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
From the listing description.
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
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.
MLS# 8428129 · Listing office: Compass - Denver
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.

At 20% down, 30-year fixed. From 3% down.

At 20% down, 30-year fixed. From 3.5% down.

At 20% down, 30-year fixed. From 3% down.

At 20% down, 30-year fixed. From 3% down.