Active
2 units3 bd2 ba1,669 sqft
Cost to live here
$1,739/moafter $1,138/mo in rent
Income to qualify: about $64,000 a year, rent counted
At 20% down, 30-year fixed. From 3% down.
$399,000•House + ADU
604 Crestview Drive, Granbury, TX 76048
309-311 Lilac Drive, Granbury, TX 76049
Active
Listed 161 days agoOwner-Occupant Eligible
About $297 a month to live here, after the rent from the other home.
Duplex1,764 sqft4 beds2 bathsListed Jun 4, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$297a month
The other home rents for $1,605. We hold back $265 of that for repairs and an empty month, and the rest goes toward a $1,637 monthly payment.
Income to qualify: about $31,000 a year
With how much down?
At 20% down ($48,000) 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 $33,000 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.
$8,400 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Calling all investors! **BRAND NEW ROOF INSTALLED, ALL 8 WINDOWS IN THE FRONT REPLACED, NEW FLOORING INSTALLED IN THE LIVING AREAS** This income-producing duplex is ready to generate returns from day one. Each unit offers 2 bedrooms and 1 bathroom, featuring an open floor plan that maximizes space and comfort. You can enjoy a fenced backyard, perfect for outdoor activities. Conveniently located close to shopping, dining, and entertainment, this property sits on the desirable Fort Worth side of town—ideal for commuters with easy access to the metroplex. Since a new roof was installed, it will provide added peace of mind and value for years to come. Don’t miss this opportunity to add a low-maintenance, fully leased property to your portfolio! **309 LILAC: NEW HVAC INSTALLED IN JUNE 2023. 311 LILAC: WATER HEATER REPLACED JUNE 2025. NEW DISHWASHER INSTALLED JAN 2023.
Duplex
Property Type
10,019 sqft
Lot Size
1986
Year Built
Listing Date: 06/04/2026
Listed by: Natalie Self
Listing office: Elevate Realty Group
Source: NTREIS #21289226
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%
$239,999
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$239,999
Your Down Payment$48,000
Financed$191,999
Estimated Monthly Payment$1,637
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 ($48,000) 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)
$1,637/month
Principal + Interest
$1,102Property Taxes
$243Home Insurance
$292Estimated Monthly Payment (Before Rental Income)
$1,637/month
Principal + Interest
$1,102Property Taxes
$243Home Insurance
$292$1,637/month
$1,102
$243
$292
Rental Income (1 Unit)
$1,605/month
From the listing description.
Rental Expenses
-$265Rental Income (1 Unit)
$1,605/month
From the listing description.
Rental Expenses
-$265$1,605/month
-$265
Cost to live hereCost to live here, after rent
$297/month
Cost to live hereCost to live here, after rent
$297/month
$297/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# 21289226 · Listing office: Elevate Realty Group
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.
