About $4,122 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 $1,827. We hold back $274 of that for repairs and an empty month, and the rest goes toward a $5,675 monthly payment.
Income to qualify: about $142,000 a year
With how much down?
At 20% down ($199,800) 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 $130,000 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.
$29,970 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Tour this home during the Sunnyside Open House Crawl 11/7 12-2 pm. Rare opportunity to combine luxury Sunnyside living with exceptional income potential! This stunning 2022-built home includes a separate, fully furnished ADU that has generated approximately $65,000 in short-term rental income year-to-date in 2026, offering the potential to substantially offset homeownership costs! The truly turnkey ADU includes furnishings, luxury linens, a fully equipped kitchen and guest amenities. Automated rental management software streamlines bookings, optimizes nightly rates and simplifies operations, allowing the owner to manage the rental without the expense of a traditional property management company potentially retaining more income. Seller will share established systems and processes and intends to credit Buyer at closing for applicable prepaid reservations occurring after closing. The beautifully designed main residence offers 3 bedrooms, 4 bathrooms, gorgeous hardwood floors, contemporary finishes and a cozy gas fireplace. The gourmet kitchen features quality appliances, generous cabinetry and an open layout. The spacious primary suite includes 2 walk-in closets, luxurious ensuite bath, private balcony and dedicated mini-split system. An additional ensuite bedroom provides comfort and privacy for guests. Outdoor living is exceptional, featuring 2 decks with gas connections and an 800 sq. ft. spectacular rooftop retreat complete with sweeping views 3 stories above everything, electric awnings that enclose or completely open up the space, commercial heaters and elongated fire table, romantic bistro lighting, landscaping and trex decking, all maintenance-free. Attached 2-car garage. Tucked away from busy streets yet ideally located near Sunnyside's restaurants, coffee shops, parks, LoHi and downtown Denver, this home offers the perfect balance of convenience and privacy. A rare combination of modern luxury, incredible outdoor living and established income-producing ADU!
House + ADU
Property Type
1,348 sqft
Lot Size
2022
Year Built
Listing Date: 09/18/2026
Listed by: Jane Pearson
Listing office: 1 Percent Lists Mile High
Contact: 720-926-8174
Source: REcolorado #8657817
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 ($199,800) 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# 8657817 · Listing office: 1 Percent Lists Mile High
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.
MLS# 3983177 · LoKation Real Estate
At 20% down, 30-year fixed. From 3.5% down.
MLS# 2397476 · Colorado Realty Group
At 20% down, 30-year fixed. From 3% down.
MLS# 7716981 · DVX Properties LLC
At 20% down, 30-year fixed. From 3% down.
MLS# 5591146 · Brix Real Estate LLC