Selected for the Terner Labs Housing Venture Lab

231 Oak Hill Drive, Trophy Club, TX 76262

Active
Listed 100 days ago
Owner-Occupant Eligible
$1,274,900

About $7,666 a month to live here, after the rent from the other home.

House + ADU3,903 sqft5 beds4 bathsListed Aug 4, 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

$7,666a month

The second home on the lot rents for $1,414. We hold back $255 of that for repairs and an empty month, and the rest goes toward a $8,825 monthly payment.

Income to qualify: about $234,000 a year

With how much down?

At 20% down ($254,980) 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 $166,000 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.

$38,247 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Perfectly positioned along Hogan 11 in the highly sought-after community of Trophy Club, and zoned to desirable Northwest ISD, this beautifully fully remodeled golf course home offers the perfect blend of timeless elegance, modern comfort, and exceptional convenience with quick access to Highway 114. From the moment you step inside, you’ll be captivated by the light-filled interiors, soaring vaulted ceilings with cedar beams, and a thoughtfully designed open-concept layout that effortlessly balances everyday living with stylish entertaining. The heart of the home is the stunning chef’s kitchen featuring a large island with a peninsula, abundant prep space, and seamless flow into the spacious living and dining areas. Natural light pours through expansive windows, creating a bright and inviting atmosphere throughout all three levels. Nail-down hardwood floors extend across the second and third levels, adding warmth and sophistication. All bathrooms are beautifully remodeled, including a spa-inspired primary bath with a freestanding soaking tub. The lower level offers a private bedroom, bath, second living area, and wet bar kitchenette perfect for an in-law suite or guest retreat. Outside, enjoy a freshly painted white exterior, oversized pool, hot tub, and expansive patios overlooking the golf course. The unique second-level entry adds to this home’s architectural charm.

House + ADU

Property Type

12,153 sqft

Lot Size

1984

Year Built

Listing Date: 08/04/2026

Listed by: Natalie Chapman

Listing office: RE/MAX Trinity

Source: NTREIS #21336138

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%
$1,274,900

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$1,274,900
Your Down Payment$254,980
Financed$1,019,920
Estimated Monthly Payment$8,825

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 ($254,980) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$8,825/month
Principal + Interest
$6,115
Property Taxes
$1,973
Home Insurance
$737
Rental Income (1 Unit)
$1,414/month

From the listing description.

Rental Expenses
-$255
Cost to live here
$7,666/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# 21336138 · Listing office: RE/MAX Trinity

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.