Selected for the Terner Labs Housing Venture Lab

5833 Shadydell Drive, Fort Worth, TX 76135

Active
Listed 177 days ago
Owner-Occupant Eligible
$725,000

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

Quadplex4,352 sqft8 beds8 bathsListed May 19, 2026

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

Live here for about

$939a month

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

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.

$36,250 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

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.

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%
$725,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$725,000
Your Down Payment$145,000
Financed$580,000
Estimated Monthly Payment$5,542

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 ($145,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$5,542/month
Principal + Interest
$3,477
Property Taxes
$1,203
Home Insurance
$862
Rental Income (3 Units)
$5,613/month

From the listing description.

Rental Expenses
-$1,010
Cost to live here
$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.

NTREIS logo

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.