Selected for the Terner Labs Housing Venture Lab

224 Schreiber Drive, Haslet, TX 76052

Active
Listed 128 days ago
Owner-Occupant Eligible
$639,000

About $3,461 a month to live here, after the rent from the other home.

House + ADU2,554 sqft5 beds3 bathsListed Jul 7, 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

$3,461a month

The second home on the lot rents for $1,303. We hold back $215 of that for repairs and an empty month, and the rest goes toward a $4,549 monthly payment.

Income to qualify: about $115,000 a year

With how much down?

At 20% down ($127,800) 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 $83,000 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.

$19,170 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Nestled on a peaceful 1-acre lot in Haslet, this beautifully updated traditional home offers the perfect blend of country charm and modern comfort, with no HOA. The 1,834-sqft main home features 4 bedrooms and 2 full bathrooms with a functional, inviting layout designed for both everyday living and entertaining. Fresh interior and exterior paint updates give the home a bright, move-in-ready feel. Outside, enjoy the serene setting from the covered patio and deck, surrounded by large mature trees that provide shade, privacy, and timeless character. With plenty of open space, the property offers the freedom and flexibility of true country-style living. A standout feature is the impressive 1,440-sqft barndominium, featuring 720 sqft of living space and an additional 720 sqft of shop space. Perfect for guests, multigenerational living, a home office, hobbies, or storage, this versatile addition offers endless possibilities. Conveniently located near the amenities of Haslet and the greater DFW area, this unique property combines privacy, functionality, and small-town charm with easy access to city conveniences.

House + ADU

Property Type

42,597 sqft

Lot Size

1992

Year Built

Listing Date: 07/07/2026

Listed by: Dacus Lindsey

Listing office: CMT Realty

Source: NTREIS #21281548

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%
$639,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$639,000
Your Down Payment$127,800
Financed$511,200
Estimated Monthly Payment$4,549

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 ($127,800) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$4,549/month
Principal + Interest
$3,065
Property Taxes
$1,046
Home Insurance
$438
Rental Income (1 Unit)
$1,303/month

From the listing description.

Rental Expenses
-$215
Cost to live here
$3,461/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# 21281548 · Listing office: CMT 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.