Selected for the Terner Labs Housing Venture Lab

324 Logan Street, Denver, CO 80209

Active
Listed 48 days ago
Owner-Occupant Eligible
$625,000

About $2,107 a month to live here, after the rent from the other home.

Duplex1,436 sqft2 beds2 bathsListed Sep 25, 2026

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

Live here for about

$2,107a month

The other home rents for $1,650. We hold back $322 of that for repairs and an empty month, and the rest goes toward a $3,435 monthly payment.

Income to qualify: about $81,000 a year

With how much down?

At 20% down ($125,000) and 5.6%, 30-year fixed. Your rate and down payment change this.

Get rich slow: keep this loan ten years and the payments pay off about $86,000 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.

$21,875 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

A distinctive opportunity to own both sides of a tenant-occupied duplex in Washington Park West. Built in 1898, 324–326 S Logan Street combines classic Denver character, thoughtful updates and an established rental history in a highly walkable central Denver location. Each residence offers its own bedroom, full bath, kitchen and living space. Updated interiors include a remodeled kitchen with new cabinetry and quartz countertops, exposed brick detailing and in-unit laundry with washer and dryer. Unit 324 also features an office, mudroom and walk-in closet. Outside, a covered front porch complements the home’s historic character, while a fenced yard, covered patio, garden space, detached storage shed and two off-street parking spaces add everyday functionality. Both residences are currently tenant-occupied and will be sold with renters in place. One unit is leased month-to-month, offering added flexibility for the next owner. The property has a strong history of consistent rental demand and successful tenant turnover. Just blocks from neighborhood restaurants, bars and coffee shops, with Washington Park and the shops, dining and entertainment of South Broadway within walking distance, the location is a key part of the property’s enduring rental appeal. A compelling opportunity to acquire two established residences in one Washington Park West property. Buyer to verify square footage, zoning, lease terms, rental income, permitted use and all property information.

Duplex

Property Type

3,120 sqft

Lot Size

1898

Year Built

Listing Date: 09/25/2026

Listed by: Olivia Monday

Listing office: Berkshire Hathaway HomeServices Colorado Real Estate, LLC

Contact: 720-308-6669

Source: REcolorado #3563455

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%
$625,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$625,000
Your Down Payment$125,000
Financed$500,000
Estimated Monthly Payment$3,435

Before rent: principal and interest at 5.6% 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 ($125,000) and 5.6%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$3,435/month
Principal + Interest
$2,870
Property Taxes
$297
Home Insurance
$268
Rental Income (1 Unit)
$1,650/month

From nearby rental comps.

Rental Expenses
-$322
Cost to live here
$2,107/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# 3563455 · Listing office: Berkshire Hathaway HomeServices Colorado Real Estate, 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