Active
4 units1,492 sqft
Cost to live here
$1,009/mo
Income to qualify: about $28,000 a year
At 20% down, 30-year fixed. From 5% down.
$120,000•Quadplex
1109 S 14th Street, Abilene, TX 79602
203-205 College Drive 2, Abilene, TX 79601
Active
Listed 81 days agoOwner-Occupant Eligible
About $574 a month to live here, after the rent from the other home.
Duplex816 sqft2 beds2 bathsListed Aug 23, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$574a month
The other home rents for $800. We hold back $156 of that for repairs and an empty month, and the rest goes toward a $1,218 monthly payment.
Income to qualify: about $27,000 a year
With how much down?
At 20% down ($38,980) 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 $27,000 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.
$6,822 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Nice Duplex each unit has refrigerator, electric drop-in range. Each unit has 2 window units. Back yard has a wood fence and each tenant has space in the garage. There is some shrubs in front with grass. Great location located near ACU, Hendrick Hospital, United food market and lots of eating establisment located near. Good income. HURRY IT WILL NOT LAST LONG. Each side rents for $800.00. 203 College Dr. lease expires 5-31-2027 and 205 lease expires 4-30-2027.Call Borker Bay for appointment The reason for the increase is: the garage repaired, the entire outside painted, the fence stained and tree trimming.
Duplex
Property Type
7,000 sqft
Lot Size
1951
Year Built
Listing Date: 08/23/2026
Listed by: Delbert Allred
Listing office: Dalzell Realtors
Source: NTREIS #21316378
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%
$194,900
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$194,900
Your Down Payment$38,980
Financed$155,920
Estimated Monthly Payment$1,218
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 ($38,980) 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)
$1,218/month
Principal + Interest
$895Property Taxes
$176Home Insurance
$147Estimated Monthly Payment (Before Rental Income)
$1,218/month
Principal + Interest
$895Property Taxes
$176Home Insurance
$147$1,218/month
$895
$176
$147
Rental Income (1 Unit)
$800/month
From the listing description.
Rental Expenses
-$156Rental Income (1 Unit)
$800/month
From the listing description.
Rental Expenses
-$156$800/month
-$156
Cost to live hereCost to live here, after rent
$574/month
Cost to live hereCost to live here, after rent
$574/month
$574/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# 21316378 · Listing office: Dalzell Realtors
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.
