Selected for the Terner Labs Housing Venture Lab

8250 Drovers Lane, Abilene, TX 79602

Active
Listed 160 days ago
Owner-Occupant Eligible
$1,349,000

About $7,880 a month to live here, after the rent from the other home.

House + ADU3,401 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

$7,880a 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 $8,847 monthly payment.

Income to qualify: about $236,000 a year

With how much down?

At 20% down ($269,800) 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 $176,000 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.

$40,470 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Tucked away on over 3 pristine acres in 1 of the Southside's most coveted areas, this extraordinary custom estate offers a lifestyle where luxury & comfort exist in perfect harmony. As you arrive, the illuminated façade rises from the thoughtfully designed xeriscape landscape, creating a striking 1st impression that lingers long after sunset. Step inside & discover warm wood floors & a seamless flow designed for entertaining & everyday living. Gather around the fireplace as music drifts through the interior sound system, or make your way to the heart of the home where a chef's kitchen awaits offering double convection ovens, induction & gas cooking, a sous vide station, expansive prep space & butler's pantry ready to accommodate every occasion. Private guest wing provides a retreat for family & friends! Your luxurious primary suite offers dual shower heads, elegant vanity space, custom closet, & dedicated purse closet. Thoughtful details such as hall tree, barn door accents, spacious laundry room with sink & hanging rack, tankless hot water, water softener system, decked attic storage, dual zoned HVAC, natural gas service, & Level 2 electric vehicle charger elevate daily living. Beyond the beauty lies functional security including a reinforced safe room (impressive details available on private request). Outside, evenings are best spent beneath the Texas sky enjoying the 7 person hot tub or fire pit while architectural lighting highlights the estate's beauty. The guest home offers complete independence with full kitchen, laundry, bath & built in storage, making it ideal for extended guests, multigenerational living or a private retreat. 3 car side entry garage, generator pad, French drains, exterior storage, security system, flood lights & countless custom features throughout, every detail has been carefully curated to create a residence that is as impressive as it is inviting. More than a home; it's a place to gather & create a lifetime of unforgettable memories.

House + ADU

Property Type

141,134 sqft

Lot Size

2023

Year Built

Listing Date: 06/05/2026

Listed by: Kristi Andrew

Listing office: Abilene Group Premier Re. Adv.

Source: NTREIS #21278176

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%
$1,349,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$1,349,000
Your Down Payment$269,800
Financed$1,079,200
Estimated Monthly Payment$8,847

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 ($269,800) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$8,847/month
Principal + Interest
$6,470
Property Taxes
$1,907
Home Insurance
$460
HOA$10
Rental Income (1 Unit)
$1,138/month

From the listing description.

Rental Expenses
-$171
Cost to live here
$7,880/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# 21278176 · Listing office: Abilene Group Premier Re. Adv.

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.