About $2,431 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 $4,041 monthly payment.
Income to qualify: about $95,000 a year
With how much down?
At 20% down ($139,800) 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 $91,000 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.
$20,970 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Tucked at the end of a private street just minutes from DU, vibrant dining, and light rail, this classic mid-century brick residence combines timeless Denver charm with unmatched income potential. Boasting an expansive driveway, an attached 2-car garage, and an enviable, ultra-private location where guests and residents enjoy peace without neighbor disruption, this property offers incredible versatility for owner-occupants, short-term rental operators, or house-hackers alike! Relax on the charming front porch swing before stepping into a light-filled main level featuring original hardwood floors, coved ceilings, large windows, and a classic wood-burning fireplace. The eat-in kitchen beautifully preserves mid-century character alongside updated countertops and modern appliances. The main level host two oversized bedrooms with generous closet space and a good sized dual-sink full bath. The fully finished lower level functions as a complete lock-off basement apartment / ADU with a full kitchenette, large living space, two additional bedrooms, and access to laundry. Outfitted for seamless co-living, long-term leasing, or high-performing short-term rentals, the income flexibility here is extraordinary: live on one level while generating substantial revenue from the other, or operate the entire home as a top-tier rental. Step outside to your private backyard oasis, complete with a brand-new hot tub, ideal for entertaining. Best of all, you are centrally positioned so that virtually everything Denver has to offer is just 15 minutes away. Rare turn-key income capability in a premier location!
House + ADU
Property Type
7,210 sqft
Lot Size
1959
Year Built
Listing Date: 09/18/2026
Listed by: Bobby Reginelli
Listing office: MODUS Real Estate
Contact: 720-636-6096
Source: REcolorado #5914507
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 ($139,800) 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# 5914507 · Listing office: MODUS Real Estate
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