Active
2 units8 bd7 ba6,490 sqft
Cost to live here
$5,973/moafter $1,476/mo in rent
Income to qualify: about $188,000 a year, rent counted
At 20% down, 30-year fixed. From 3% down.
$985,000•House + ADU
573 Hcr 2431, Hillsboro, TX 76645
412 / 414 Bond Street, Hillsboro, TX 76645
Active
Listed 169 days agoOwner-Occupant Eligible
About $1,396 a month to live here, after the rent from the other home.
Duplex2,312 sqft4 beds2 bathsListed May 27, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$1,396a month
The other home rents for $1,100. We hold back $182 of that for repairs and an empty month, and the rest goes toward a $2,314 monthly payment.
Income to qualify: about $55,000 a year
With how much down?
At 20% down ($63,000) 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 $43,000 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.
$11,025 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
This well-maintained duplex in Hillsboro offers a solid investment opportunity, with both units currently occupied and generating $1,100 per month per unit in rental income. Located in the desirable Hillsboro Country Club subdivision, the property is within walking distance of the nine-hole golf course and the country club. Built around 1990, each unit features approximately 1,156 square feet of living space with two bedrooms and two full bathrooms. Tenants enjoy an open-concept floor plan with a spacious living room, separate dining area, and access to a private fenced backyard. Each galley-style kitchen offers ample cabinet and counter space and comes equipped with a dishwasher, electric stove-oven, and electric water heater. Additional features include a two-car garage with garage door opener and remote access, as well as private backyards with newer wood privacy fencing. Roofs were replaced in 2025. This turnkey, income-producing property is located in a stable rental market and presents an excellent opportunity for investors seeking reliable cash flow.
Duplex
Property Type
10,367 sqft
Lot Size
1990
Year Built
Listing Date: 05/27/2026
Listed by: Jamie Siddons
Listing office: Julie Siddons REALTORS, LLC
Source: NTREIS #21254793
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%
$315,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$315,000
Your Down Payment$63,000
Financed$252,000
Estimated Monthly Payment$2,314
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 ($63,000) and 5.6%, 30-year fixed. Your rate and down payment change this.
Current Rent
Current Rent
Market Rent
Estimated Monthly Payment (Before Rental Income)
$2,314/month
Principal + Interest
$1,447Property Taxes
$520Home Insurance
$347Estimated Monthly Payment (Before Rental Income)
$2,314/month
Principal + Interest
$1,447Property Taxes
$520Home Insurance
$347$2,314/month
$1,447
$520
$347
Rental Income (1 Unit)
$1,100/month
From the listing description.
Rental Expenses
-$182Rental Income (1 Unit)
$1,100/month
From the listing description.
Rental Expenses
-$182$1,100/month
-$182
Cost to live hereCost to live here, after rent
$1,396/month
Cost to live hereCost to live here, after rent
$1,396/month
$1,396/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# 21254793 · Listing office: Julie Siddons REALTORS, 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.
