About $2,914 a month to live here, after the rent from the other homes.
A triplex. Live in one home and rent out the other two. How it works
Live here for about
The other homes rent for $2,000. We hold back $390 of that for repairs and an empty month, and the rest goes toward a $4,524 monthly payment.
Income to qualify: about $108,000 a year
With how much down?
At 20% down ($130,000) 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 $85,000 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.
$32,500 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
GREAT LOCATION!! Location! Location! Excellent investment opportunity or owner occupants just one block from TCU with multiple income-producing units. Property includes a 2-bedroom main residence, a recently updated detached 1-bedroom unit, and a 1-bedroom garage apartment, offering a total of three residential units.The main house features an open floor plan with an inviting eat-in kitchen, creating a functional and welcoming living space. The detached 1 bedroom unit has been recently updated and offers a cozy, charming kitchen that enhances its appeal to tenants or guests.The garage apartment is currently vacant but was leased for $700 month and offers an estimated market rent (ARV) of approximately $1,450 month, providing significant upside potential for increased cash flow.Additional features include a fenced yard, off-street parking, and a detached garage with two parking spaces. Conveniently located near TCU, University Park Village, the Fort Worth Zoo, shopping, dining, and major thoroughfares.Ideal for investors seeking strong rental potential or owner-occupants looking to offset housing expenses with additional income. Buyer to verify all measurements, zoning, uses, and rental information.
Triplex
Property Type
6,273 sqft
Lot Size
1939
Year Built
Listing Date: 05/19/2026
Listed by: Lisa Bradberry
Listing office: League Real Estate
Source: NTREIS #21309779
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 6.0% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.
Estimate at 20% down ($130,000) and 6.0%, 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# 21309779 · Listing office: League Real Estate
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.