Selected for the Terner Labs Housing Venture Lab

5111/5109 Ledgestone Drive, Fort Worth, TX 76132

Active
Listed 161 days ago
Owner-Occupant Eligible
$669,999
Duplex4,144 sqft5 beds5 bathsListed Jun 4, 2026

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

Live here for about

$4,963a month

We are still working out the rent on this one.

Income to qualify: about $138,000 a year

With how much down?

At 20% down ($134,000) 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 $92,000 of it. See the ten-year math

See which homes fit your numbers
How we work this out

No rent is counted for this home yet, so the cost to live here is the whole loan payment, taxes, insurance and any dues. Income to qualify uses a 43% debt-to-income limit and none of your other debts.

$23,450 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

SELLER IS OFFERING A $25,000 CREDIT toward buyer’s closing costs, prepaid expenses, or interest rate buydown with an acceptable offer. An exceptional opportunity to own both sides of a duplex in the highly desirable Overton South neighborhood—5109 and 5111 Ledgestone Dr are being offered together, creating a rare chance for investors or owner-occupants to secure immediate income potential with a beautifully updated living option. One unit is fully renovated and move-in ready, while the other is tenant occupied, offering built-in cash flow from day one. 5111 has been completely renovated with modern finishes, refreshed interiors, and a thoughtfully designed single-story layout that delivers effortless everyday living and entertaining. From the updated aesthetic to the functional flow, this unit is ideal for an owner-occupant seeking a turnkey residence without sacrificing investment upside. 5109 offers a spacious two-story floor plan with the primary suite on the main level, additional bedrooms upstairs, multiple living spaces, and recent updates throughout. Currently tenant occupied, it provides a strong opportunity for supplemental rental income while maintaining long-term flexibility for future use. Both units feature two-car garages, gated access, and essential appliances, with recent improvements adding long-term value and peace of mind. Positioned in a prime Fort Worth location near shopping, dining, and major thoroughfares, this is a compelling dual-unit opportunity blending lifestyle, flexibility, and income-producing potential.

Duplex

Property Type

13,895 sqft

Lot Size

1979

Year Built

Listing Date: 06/04/2026

Listed by: John Zimmerman

Listing office: Compass RE Texas, LLC

Source: NTREIS #21278330

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%
$669,999

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$669,999
Your Down Payment$134,000
Financed$535,999
Estimated Monthly Payment$4,963

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 ($134,000) and 5.6%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$4,963/month
Principal + Interest
$3,077
Property Taxes
$1,103
Home Insurance
$783
Rental Income (1 Unit)
Not yet estimated
Cost to live here
$4,963/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# 21278330 · Listing office: Compass RE Texas, LLC

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.