About $2,359 a month to live here, after the rent from the other home.
A duplex. Live in one home and rent out the other. How it works
Live here for about
The other home rents for $2,408. We hold back $433 of that for repairs and an empty month, and the rest goes toward a $4,334 monthly payment.
Income to qualify: about $99,000 a year
With how much down?
At 20% down ($120,000) 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 $83,000 of it. See the ten-year math
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.
$21,000 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Rare opportunity to own a fully renovated duplex just minutes from TCU, premier dining, shopping, and entertainment. Whether you're looking to live in one side and let the other help pay your mortgage or add a turnkey income-producing property to your portfolio, this property offers the best of both worlds. Unit 5308 has been completely renovated from top to bottom with a brand-new kitchen, updated bathrooms, and modern finishes throughout, creating a home that feels practically brand new. Unit 5310 is well-maintained and currently occupied, providing immediate rental income. One unit is leased through December 2026 at $2,100 per month, while the second is occupied by a month-to-month tenant, offering both stability and flexibility. With no HOA, strong rental demand, and limited duplex inventory in this highly sought-after area, opportunities like this are few and far between.
Duplex
Property Type
12,197 sqft
Lot Size
1970
Year Built
Listing Date: 06/04/2026
Listed by: GP Theriot IV
Listing office: eXp Realty LLC
Source: NTREIS #21289613
Series Homes is committed to full compliance with the Fair Housing Act and the Equal Credit Opportunity Act.
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.
Change your offer and watch the monthly cost move.
Purchase Price
List Price
How much do you want to put down?
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.
Estimate at 20% down ($120,000) and 5.6%, 30-year fixed. Your rate and down payment change this.
From the listing description.
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
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# 21289613 · Listing office: eXp Realty 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.
At 20% down, 30-year fixed. From 3.5% down.
At 20% down, 30-year fixed. From 5% down.
At 20% down, 30-year fixed. From 3.5% down.
At 20% down, 30-year fixed. From 5% down.