Selected for the Terner Labs Housing Venture Lab

3226 Logan Street, Englewood, CO 80113

Active
Listed yesterday
Owner-Occupant Eligible
$489,900

About $1,858 a month to live here, after the rent from the other home.

Duplex1,314 sqft4 beds2 bathsListed Nov 12, 2026

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

Live here for about

$1,858a month

The other home rents for $1,150. We hold back $224 of that for repairs and an empty month, and the rest goes toward a $2,784 monthly payment.

Income to qualify: about $67,000 a year

With how much down?

At 20% down ($97,980) 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 $68,000 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.

$17,147 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Attention house hackers, investors, and fix-and-flippers: Here is an unusual opportunity to own two homes for the asking price of one at just $489,900! Whether you want to live in one home and rent the other, rent both, or explore your next investment project, this property offers options that are hard to ignore. Even better, fantastic owner financing is available at below-market interest rates, giving qualified buyers another way to consider the numbers. The front home features three bedrooms, one bathroom, and a partial basement with an egress window, while the separate accessory dwelling unit (ADU) offers one bedroom and one bathroom. With two separate living spaces, you can choose the arrangement that best fits your plans. Both homes have washers and dryers, added insulation in the walls and attics, fenced backyards, and off-street parking for two vehicles per home. A large storage shed adds a 6ft by 10 ft storage space for each home. The ADU also features a tankless water heater and vinyl siding, and both roofs are approximately five years old. A strong rental history and reported cash flow appeal to buyers focused on income potential. The location puts everyday conveniences close at hand, with light rail, Costco, River Point Regional Shopping Center, and Walmart just minutes away. Restaurants and shopping along South Broadway and East Hampden offer plenty of nearby choices, while Bates Logan Park is only two blocks away. Swedish, Porter, and Craig hospitals are also just blocks away, adding another point of interest for those considering rental demand. This is a chance to purchase two homes with flexible uses, established rental history, and exceptional financing terms for additional cash flow and savings, all at a $489,900 asking price. Bring your ideas, review the income details and owner-financing terms, and schedule a private showing to see the possibilities for yourself.

Duplex

Property Type

5,968 sqft

Lot Size

1920

Year Built

Listing Date: 11/12/2026

Listed by: George Martin

Listing office: RE/MAX Professionals

Contact: 303-564-7733

Source: REcolorado #7074021

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%
$489,900

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$489,900
Your Down Payment$97,980
Financed$391,920
Estimated Monthly Payment$2,784

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 ($97,980) and 5.6%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$2,784/month
Principal + Interest
$2,250
Property Taxes
$289
Home Insurance
$245
Rental Income (1 Unit)
$1,150/month

From nearby rental comps.

Rental Expenses
-$224
Cost to live here
$1,858/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# 7074021 · 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