Selected for the Terner Labs Housing Venture Lab

5917 SHADYDELL Drive, Fort Worth, TX 76135

Active
Listed 158 days ago
Owner-Occupant Eligible
$625,000

About $1,683 a month to live here, after the rent from the other homes.

Quadplex4,352 sqft8 beds8 bathsListed Jun 7, 2026

A fourplex. Live in one home and rent out the other three. How it works

Live here for about

$1,683a month

The other homes rent for $3,900. We hold back $702 of that for repairs and an empty month, and the rest goes toward a $4,881 monthly payment.

Income to qualify: about $101,000 a year

With how much down?

At 20% down ($125,000) 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 $82,000 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.

$31,250 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

INCOME-generating 2-story brick fourplex offered at 100% occupancy. Each unit features a functional 2-bedroom, 1.5-bath floor plan with both bedrooms and a full bath upstairs, plus a kitchen, spacious living area with wood-burning fireplace, half bath, and laundry area with full-size washer-dryer connections downstairs. Each unit also includes kitchen appliances, a private fenced patio, rear covered parking with 2 spaces per unit, and storage. The property is in great condition with stable annual leases in place. Current average effective rent is approximately $1,300 per unit, while market rents are estimated at $1,500+ per unit, creating a strong opportunity to increase income upon lease renewals and improve cash flow. Do not disturb tenants. Showings will only be permitted after an executed offer and submission of proof of funds.

Quadplex

Property Type

12,441 sqft

Lot Size

1985

Year Built

Listing Date: 06/07/2026

Listed by: Sofiya Begum Abdul Jameel

Listing office: Velora Realty

Source: NTREIS #21294840

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%
$625,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$625,000
Your Down Payment$125,000
Financed$500,000
Estimated Monthly Payment$4,881

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 ($125,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$4,881/month
Principal + Interest
$2,998
Property Taxes
$1,021
Home Insurance
$862
Rental Income (3 Units)
$3,900/month

From the listing description.

Rental Expenses
-$702
Cost to live here
$1,683/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# 21294840 · Listing office: Velora 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.