Active
2 units3 bd1 ba1,200 sqft
Cost to live here
$341/moafter $1,138/mo in rent
Income to qualify: about $25,000 a year, rent counted
At 20% down, 30-year fixed. From 3% down.
$175,000•House + ADU
406 Broad Street, Nocona, TX 76255
207 Young Street, Nocona, TX 76255
Active
Listed 143 days agoOwner-Occupant Eligible
About $208 a month to live here, after the rent from the other home.
Duplex1,400 sqft2 beds2 bathsListed Jun 22, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$208a month
The other home rents for $1,267. We hold back $190 of that for repairs and an empty month, and the rest goes toward a $1,285 monthly payment.
Income to qualify: about $24,000 a year
With how much down?
At 20% down ($34,000) 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 $23,000 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.
$5,950 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Income-Producing Duplex in Nocona, TX! Built less than five years ago, this attractive duplex offers a great opportunity for investors or owner-occupants. Each unit features 1 bedroom and 1 bathroom with a modern, efficient layout designed for comfortable living. Stylish sealed concrete floors provide durability and easy maintenance, while butcher block countertops add warmth and character to the kitchen spaces. One side is currently leased, providing immediate rental income from day one, while the second unit offers flexibility for an additional tenant or personal occupancy. The newer construction helps minimize maintenance concerns and offers the benefits of modern building standards and energy efficiency. Whether you're looking to expand your rental portfolio, generate passive income, or live in one unit while renting the other, this property checks all the boxes. Don't miss this chance to own a newer multifamily property in Nocona with built-in income potential and strong long-term investment appeal. Schedule your showing today!
Duplex
Property Type
8,668 sqft
Lot Size
2022
Year Built
Listing Date: 06/22/2026
Listed by: Sarah Lawson
Listing office: Ell & Co. Real Estate, LLC
Source: NTREIS #21308906
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%
$170,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$170,000
Your Down Payment$34,000
Financed$136,000
Estimated Monthly Payment$1,285
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 ($34,000) 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)
$1,285/month
Principal + Interest
$781Property Taxes
$315Home Insurance
$189Estimated Monthly Payment (Before Rental Income)
$1,285/month
Principal + Interest
$781Property Taxes
$315Home Insurance
$189$1,285/month
$781
$315
$189
Rental Income (1 Unit)
$1,267/month
From the listing description.
Rental Expenses
-$190Rental Income (1 Unit)
$1,267/month
From the listing description.
Rental Expenses
-$190$1,267/month
-$190
Cost to live hereCost to live here, after rent
$208/month
Cost to live hereCost to live here, after rent
$208/month
$208/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# 21308906 · Listing office: Ell & Co. Real Estate, 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.