Selected for the Terner Labs Housing Venture Lab

23125 Piccolo Drive, Aurora, CO 80016

Active
Listed 48 days ago
Owner-Occupant Eligible
$965,000

About $4,939 a month to live here, after the rent from the other home.

House + ADU4,239 sqft6 beds5 bathsListed Sep 25, 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

$4,939a month

The second home on the lot rents for $1,271. We hold back $191 of that for repairs and an empty month, and the rest goes toward a $6,019 monthly payment.

Income to qualify: about $153,000 a year

With how much down?

At 20% down ($193,000) 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 $126,000 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.

$28,950 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Photos Coming! Open Houses: Saturday, 9/26, 11am-1pm & Sunday, 9/27, 12-2pm *Welcome Home to this Stunning Multi-Generational Home! *This is a RARE FIND, as these 'Next Gen/Super Homes' don't come on the market often! *Check out the Virtual Tour, & schedule your showing TODAY! *This 'Two for One' Home offers 6 Bdrms and 5 Baths, split between the Main Home, consisting of a 5bdrm, Loft, 3.5 bath, 2 Story Home w/full Bsmnt & 2-car garage AND: An attached In-law Suite/Apartment, which is self contained AND has independent access: It's a 1 bedroom + bonus/retreat area w/built-ins, full kitchen, dining, family room, 3/4 bath, laundry room AND attached 1-car garage: (All Main-Level Living). It also has a Private side entrance, and access to back deck as well! (This apt can be accessed from inside too: perfect for in-law or nanny. *BEST Floorplan EVER! *The Main Home features a Spacious Gourmet Kitchen w/Quartz Counters, Cabinets galore, Lg Island/Breakfast Bar, Double Ovens, Stainless Appliances, Pantry + Formal/Open Dining, Oversized Great Rm w/tiled Fireplace, c fan, Luxury Vinyl Plank Flooring (LVP) throughout! & conveniently located powder bath. *Solar Panels/low utilities, A/C *This home is Ideal for Entertaining with easy access to an upgraded/extended Custom deck w/accent lighting! *Enjoy your glorious, terraced back yard w/raised flower beds: a Perennial Paradise, on your LG corner lot. Professionally landscaped & fully fenced. *The upstairs in the main home features: 4Bdrms, 3 Bathrms, Lg Loft & upstairs Laundry *Primary Suite features: coffered ceiling, ceiling fan, Lg Walk-in closet, oversized shower & dual vanity. *Guest Ensuite + 3 more secondary Bdrms & additional bathrms complete your upper level. *If you need even more room, expand to the full unfinished bsmnt & make it your own! *This home truly has it all: Community pool & activities, Great Schools, Close to Southlands & Parker for shopping, dining. Easy highway access for commuting stress free! Hurry!

House + ADU

Property Type

9,801 sqft

Lot Size

2020

Year Built

Listing Date: 09/25/2026

Listed by: Patricia Filloon

Listing office: HomeSmart Realty

Contact: 303-810-9920

Source: REcolorado #4396610

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%
$965,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$965,000
Your Down Payment$193,000
Financed$772,000
Estimated Monthly Payment$6,019

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 ($193,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$6,019/month
Principal + Interest
$4,629
Property Taxes
$685
Home Insurance
$594
HOA$111
Rental Income (1 Unit)
$1,271/month

From the listing description.

Rental Expenses
-$191
Cost to live here
$4,939/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# 4396610 · Listing office: HomeSmart Realty

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