Selected for the Terner Labs Housing Venture Lab

125 Rustling Elm Way, Azle, TX 76020

Active
Listed 110 days ago
Owner-Occupant Eligible
$975,000

About $5,804 a month to live here, after the rent from the other home.

House + ADU4,181 sqft4 beds4 bathsListed Jul 25, 2026

A house with a second home on the lot. Live in one and rent out the other. How it works

Live here for about

$5,804a month

The second home on the lot rents for $1,138. We hold back $171 of that for repairs and an empty month, and the rest goes toward a $6,771 monthly payment.

Income to qualify: about $176,000 a year

With how much down?

At 20% down ($195,000) 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 $127,000 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.

$29,250 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Set behind the gates of Boling Ranch Estates, this 1.2 acre property offers a rare blend of architectural elegance, resort-style amenities, and serene natural surroundings where deer frequently wander through the community. Designed with both sophistication and comfort in mind, the home features expansive living spaces, soaring ceilings, and a versatile floorplan ideal for multi-generational living or elevated entertaining. The gourmet kitchen is a centerpiece of the home, showcasing stainless appliances, a butler’s pantry, walk-in pantry, and exceptional storage. Multiple living and dining areas flow effortlessly, enhanced by rich wood and tile flooring, custom details, and abundant natural light. The primary suite is a private retreat with generous proportions, spa-inspired bath, and walk-in closet. A second bedroom on the first level offers excellent flexibility as a beautifully sized office or study. Upstairs, a dedicated media room creates an immersive space for movie nights, while an additional bonus room provides the perfect setting for a second office, hobby room, or quiet retreat. A second upstairs suite offers the convenience of a secondary primary, and additional bedrooms and living spaces ensure comfort for family and guests alike. Outdoors, the property transforms into a private resort. A shimmering pool anchors the backyard, complemented by a luxury cabana complete with outdoor kitchen and fireplace, perfect for year-round gatherings. The separate 844 sq ft guest house adds exceptional value with its full bath, kitchenette, and private entry. With five garage spaces, mature landscaping, and a peaceful gated setting just minutes from downtown Fort Worth, this estate delivers an extraordinary lifestyle defined by privacy, elegance, and natural beauty.

House + ADU

Property Type

52,490 sqft

Lot Size

2007

Year Built

Listing Date: 07/25/2026

Listed by: Rose Lopez

Listing office: Keller Williams Brazos West

Source: NTREIS #21334820

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%
$975,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$975,000
Your Down Payment$195,000
Financed$780,000
Estimated Monthly Payment$6,771

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 ($195,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$6,771/month
Principal + Interest
$4,676
Property Taxes
$1,269
Home Insurance
$718
HOA$108
Rental Income (1 Unit)
$1,138/month

From the listing description.

Rental Expenses
-$171
Cost to live here
$5,804/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# 21334820 · Listing office: Keller Williams Brazos West

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.