Selected for the Terner Labs Housing Venture Lab

10737 Cooper Drive, Littleton, CO 80127

Active
Listed 50 days ago
Owner-Occupant Eligible
$675,000

About $3,206 a month to live here, after the rent from the other home.

House + ADU3,031 sqft4 beds4 bathsListed Sep 23, 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

$3,206a month

The second home on the lot rents for $1,101. We hold back $182 of that for repairs and an empty month, and the rest goes toward a $4,125 monthly payment.

Income to qualify: about $103,000 a year

With how much down?

At 20% down ($135,000) 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 $88,000 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.

$20,250 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 10737 W Cooper Drive, offering generous living spaces, a flexible floorplan and a private setting in Fairway Vista. A dramatic foyer with 17-foot ceilings and open staircase leads to formal living and dining spaces with 10-foot ceilings and a striking south-facing wall of windows that fills the home with natural light. The updated kitchen features new quartz countertops, stainless steel appliances, herringbone backsplash, abundant cabinetry and a large pantry. A spacious eat-in area with beautiful new bay windows provides a bright spot for everyday dining. The adjoining family room features a cozy gas fireplace, while the sunroom may quickly become a favorite place to relax. Surrounded by windows and glass doors on three sides, it features a freestanding gas stove for cooler months and ceiling fans for warmer days. Mature landscaping and no neighbors directly behind add to the sense of privacy. A rare main-floor bedroom and renovated 3/4 bath offer exceptional flexibility for guests, multigenerational living or a private home office. A main-floor laundry/mudroom with included washer and dryer and an oversized two-car garage complete this level. Upstairs, double doors open to a generously sized primary suite with vaulted ceiling and room for both a king-size bed and separate sitting area. The five-piece primary bath includes a double vanity, soaking tub, shower, walk-in closet and additional reach-in closet. Two secondary bedrooms share a spacious full bath with double vanity. The finished basement adds even more versatility with a full kitchen and bar, ideal for entertaining, extended stays or multigenerational living, plus a 3/4 bath and substantial storage. All of this is tucked into beautiful Fairway Vista, just minutes from southwest Littleton shopping, dining and everyday conveniences, with easy access to C-470 and the mountains. A wonderfully flexible home offering abundant space, natural light, privacy and room to accommodate every stage of life.

House + ADU

Property Type

6,621 sqft

Lot Size

1995

Year Built

Listing Date: 09/23/2026

Listed by: Chris Hawksley

Listing office: RE/MAX Professionals

Contact: 303-910-2929

Source: REcolorado #8121865

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%
$675,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$675,000
Your Down Payment$135,000
Financed$540,000
Estimated Monthly Payment$4,125

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 ($135,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$4,125/month
Principal + Interest
$3,238
Property Taxes
$351
Home Insurance
$472
HOA$64
Rental Income (1 Unit)
$1,101/month

From the listing description.

Rental Expenses
-$182
Cost to live here
$3,206/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# 8121865 · Listing office: RE/MAX Professionals

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