Selected for the Terner Labs Housing Venture Lab

2094 Fm 1288 S, Bellevue, TX 76228

Active
Listed 174 days ago
Owner-Occupant Eligible
$950,000

About $5,584 a month to live here, after the rent from the other home.

House + ADU4,810 sqft3 beds5 bathsListed May 22, 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

$5,584a month

The second home on the lot rents for $1,138. We hold back $171 of that for repairs and an empty month, and the rest goes toward a $6,551 monthly payment.

Income to qualify: about $173,000 a year

With how much down?

At 20% down ($190,000) 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 $124,000 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.

$28,500 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Commanding a scenic hilltop setting with sweeping countryside views, this remarkable 2018 Colonial-style estate blends timeless elegance with the privacy and tranquility of refined country living. Set on approximately 6.14 picturesque acres, the property features beautifully landscaped grounds, expansive covered porches, fenced pasture, wildlife gardens, and inviting outdoor living spaces designed for relaxation and entertaining. Inside, exceptional craftsmanship and a thoughtfully designed floor plan offer three spacious bedrooms, four-and-a-half baths, multiple living areas with fireplaces, and a gourmet kitchen with extensive custom cabinetry, abundant workspace, matching appliances, and a cozy breakfast area overlooking the scenic grounds. Additional highlights include a luxurious private primary suite, executive office with custom-free-standing shelving, oversized garage with storm cellar, guest quarters with a full kitchen and bath, and an expansive workshop with ample storage and room for equipment or recreational vehicles, creating a rare opportunity to enjoy luxury, comfort, and peaceful country living.

House + ADU

Property Type

267,458 sqft

Lot Size

2018

Year Built

Listing Date: 05/22/2026

Listed by: Kristy Whiddon

Listing office: Sue Swint Realty

Source: NTREIS #21273855

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%
$950,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$950,000
Your Down Payment$190,000
Financed$760,000
Estimated Monthly Payment$6,551

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 ($190,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$6,551/month
Principal + Interest
$4,557
Property Taxes
$1,308
Home Insurance
$686
Rental Income (1 Unit)
$1,138/month

From the listing description.

Rental Expenses
-$171
Cost to live here
$5,584/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# 21273855 · Listing office: Sue Swint 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.