Active
2 units3 bd2 ba1,632 sqft
Cost to live here
$1,770/moafter $1,138/mo in rent
Income to qualify: about $65,000 a year, rent counted
At 20% down, 30-year fixed. From 3% down.
$385,000•House + ADU
2688 Fm 1387, Midlothian, TX 76065
6625-6627 Florence Drive, Midlothian, TX 76065
Active
Listed 164 days agoOwner-Occupant Eligible
About $2,817 a month to live here, after the rent from the other home.
Duplex3,306 sqft8 beds4 bathsListed Jun 1, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$2,817a month
The other home rents for $2,450. We hold back $368 of that for repairs and an empty month, and the rest goes toward a $4,899 monthly payment.
Income to qualify: about $112,000 a year
With how much down?
At 20% down ($139,800) 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 $96,000 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.
$24,465 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
PRIME investment opportunity to add to your portfolio, house-hack, or complete your 1031 exchange: 5.25% financing when using the preferred Lender for a limited time! Class-A new construction luxury duplex on a 1-acre lot with LOW property taxes in scorching hot DFW market. This duplex features two 1653 SF units with 4 bedrooms, 2 baths, and a 2-car garage on one level. Each unit has a covered patio and a fenced-in backyard. This duplex is under construction with an estimated completion date of November to Dec 2026. Edgewood Estates is located in Midlothian, Texas, and it is zoned to good Waxahachie ISD schools. Midlothian is just a short 30 min drive to Downtown Dallas and Fort Worth. Also, this project is within a short 8-10 min drive to Methodist Midlothian Health, Waxahachie’s Baylor Scott and White, as well as to Midlothian and Waxahachie’s retail and dining. With major economic drivers such as the $1.6B Google Data Centers project and two nearby hospitals, plus excellent property management in place, this asset is primed for continued growth. Proven rents of $2,450 per month per unit in peak leasing season. Easy commute to major employers. Professional property management is in place at a great rate of 5%.
Duplex
Property Type
43,778 sqft
Lot Size
2026
Year Built
Listing Date: 06/01/2026
Listed by: Erion Shehaj
Listing office: Signature Real Estate
Source: NTREIS #21287018
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%
$699,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$699,000
Your Down Payment$139,800
Financed$559,200
Estimated Monthly Payment$4,899
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 ($139,800) and 5.6%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$4,899/month
Principal + Interest
$3,210Property Taxes
$1,089Home Insurance
$511HOA$89
Rental Income (1 Unit)
$2,450/month
From the listing description.
Rental Expenses
-$368Cost to live hereCost to live here, after rent
$2,817/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# 21287018 · Listing office: Signature Real Estate
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.
