Active
2 units4 bd2 ba2,174 sqft
Cost to live here
$1,398/moafter $1,550/mo in rent
Income to qualify: about $61,000 a year, rent counted
At 20% down, 30-year fixed. From 3.5% down.
$369,000•Duplex
820 Ash Street, Burleson, TX 76028
4031 Burleson Retta Road, Burleson, TX 76028
Active
Listed 160 days agoOwner-Occupant Eligible
About $5,563 a month to live here, after the rent from the other home.
House + ADU3,291 sqft5 beds4 bathsListed Jun 5, 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
$5,563a month
The second home on the lot rents for $1,000. We hold back $165 of that for repairs and an empty month, and the rest goes toward a $6,398 monthly payment.
Income to qualify: about $170,000 a year
With how much down?
At 20% down ($179,800) 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 $117,000 of it. See the ten-year math
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.
$26,970 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
The Home You Want—Plus Income You Didn’t Know You Needed. Set on approximately 2 acres in Burleson, this versatile property combines country privacy, resort-style outdoor living, flexible space, and income potential. The 3,291-square-foot main home offers 5 bedrooms, 3.5 baths, two living areas, two dining areas, an open kitchen with island, granite countertops, pantry, breakfast bar and abundant storage. Enjoy the fenced backyard, mature trees, covered patio, outdoor kitchen, and in-ground pool with waterfall feature—ideal for everyday living and entertaining. A separate ADU that is approximately 1,450-square-foot offers a private entry, bedroom, living area, kitchen, and full bath. The ADU is currently generating rental income. The property also includes an approximately 2,567-square-foot metal workshop with half bath, covered RV and boat parking, that are potential rental income. Main home has an attached 3-car garage. Additional features include an aerobic septic system, sprinkler system, private entrance to the mother-in-law suite. In addition to the wood privacy fence, the entire 2 acres is cross-fenced. NO HOA. Located in Mansfield ISD and convenient to Burleson-area shopping, dining, medical care, and major roads, this property offers room to live, work, entertain, and potentially offset ownership costs.
House + ADU
Property Type
87,120 sqft
Lot Size
2005
Year Built
Listing Date: 06/05/2026
Listed by: Cindy Baas
Listing office: Ebby Halliday, REALTORS
Source: NTREIS #21272734
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%
$899,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$899,000
Your Down Payment$179,800
Financed$719,200
Estimated Monthly Payment$6,398
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 ($179,800) and 6.0%, 30-year fixed. Your rate and down payment change this.
Current Rent
Current Rent
Market Rent
Estimated Monthly Payment (Before Rental Income)
$6,398/month
Principal + Interest
$4,312Property Taxes
$1,521Home Insurance
$565Estimated Monthly Payment (Before Rental Income)
$6,398/month
Principal + Interest
$4,312Property Taxes
$1,521Home Insurance
$565$6,398/month
$4,312
$1,521
$565
Rental Income (1 Unit)
$1,000/month
From the listing description.
Rental Expenses
-$165Rental Income (1 Unit)
$1,000/month
From the listing description.
Rental Expenses
-$165$1,000/month
-$165
Cost to live hereCost to live here, after rent
$5,563/month
Cost to live hereCost to live here, after rent
$5,563/month
$5,563/month
Payment estimates shown by Series are illustrative only. Final loan terms, monthly payments, and eligibility will be determined by your mortgage loan originator.
LOCATION
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.
MLS# 21272734 · Listing office: Ebby Halliday, REALTORS
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.
