
At 20% down, 30-year fixed. From 3.5% down.
About $939 a month to live here, after the rent from the other homes.
A fourplex. Live in one home and rent out the other three. How it works
Live here for about
The other homes rent for $5,613. We hold back $1,010 of that for repairs and an empty month, and the rest goes toward a $5,542 monthly payment.
Income to qualify: about $104,000 a year
With how much down?
At 20% down ($145,000) 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 $95,000 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.
$36,250 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Situated in the path of Fort Worth’s continued growth and investment, 5833 Shadydell Dr represents an exceptional opportunity to secure a cash flowing asset in one of North Texas’s most rapidly expanding markets. Fort Worth continues to benefit from billions of dollars in public and private investment, job growth, infrastructure expansion, and population inflows, all of which are driving sustained rental demand and long term appreciation. This well maintained two story brick fourplex offers desirable townhome style units with strong tenant appeal, featuring wood burning fireplaces, private fenced patios, covered parking, and individual storage spaces. Each unit includes all kitchen appliances and a highly functional two level layout, with a spacious living area, kitchen, half bath, and dedicated laundry area with full size washer and dryer connections downstairs, and two bedrooms with a full bathroom upstairs. Every unit is assigned two covered parking spaces located at the rear of the building, a convenience tenants consistently value. Three of the four units have already been updated, clearly demonstrating the upside potential, as renovated units can achieve average rents of approximately $1,500 per month, creating a clear path to increased cash flow. A detailed pricing sheet outlining estimated renovation costs is included, allowing investors to strategically plan improvements and project returns with confidence. Located just minutes from the Fort Worth Stockyards, Downtown Fort Worth, Dickies Arena, and major highways, this property sits in a high demand area poised to benefit directly from the city’s ongoing revitalization, making it an ideal acquisition for investors seeking immediate income, scalable upside, and long term appreciation in a thriving metro.
Quadplex
Property Type
12,676 sqft
Lot Size
1985
Year Built
Listing Date: 05/19/2026
Listed by: Hai Hoang
Listing office: Monument Realty
Source: NTREIS #21273388
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 ($145,000) 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# 21273388 · Listing office: Monument Realty
The data relating to real estate for sale on this web site comes in part from the Broker Reciprocity Program of the NTREIS Multiple Listing Service. Real estate listings held by brokerage firms other than this broker are marked with the Broker Reciprocity logo and detailed information about them includes the name of the listing brokers.

At 20% down, 30-year fixed. From 3.5% down.

At 20% down, 30-year fixed. From 5% down.

At 20% down, 30-year fixed. From 3.5% down.

At 20% down, 30-year fixed. From 5% down.