Selected for the Terner Labs Housing Venture Lab

251 Denton Road, Gordonville, TX 76245

Active
Listed 107 days ago
Owner-Occupant Eligible
$669,000

About $3,327 a month to live here, after the rent from the other home.

House + ADU2,869 sqft4 beds3 bathsListed Jul 28, 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

$3,327a month

The second home on the lot rents for $1,740. We hold back $261 of that for repairs and an empty month, and the rest goes toward a $4,806 monthly payment.

Income to qualify: about $118,000 a year

With how much down?

At 20% down ($133,800) 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 $87,000 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.

$20,070 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Discover a unique ranch style property designed for flexibility, comfort, accessibility, and multi-generational living. This thoughtfully designed home features two separate living quarters under one roof, making it ideal for extended family, caregivers, guests, or income-producing rental opportunities. The main living area offers a spacious living room, a well-appointed kitchen with an island and eat-in countertop and an oversized walk-in pantry, a private primary suite, and an ensuite bathroom featuring a safe room closet complete with electricity and ventilation. The extra-wide hallway meets ADA accessibility standards and one secondary bedroom includes a built-in emergency alert system for added peace of mind. The second living space functions as a complete home of its own, featuring a cozy living room with a wood-burning fireplace, full kitchen, laundry room, primary bedroom with ensuite bath, and an attached office. Whether used as a mother-in-law suite, guest quarters, or rental unit, this separate living area provides exceptional versatility and immediate income potential. Both residences enjoy access to the inviting covered front porch and covered back porches, creating wonderful spaces for relaxing and entertaining while enjoying the scenic surroundings. Outside, you'll find numerous upgrades and amenities, including an invisible pet fence, customizable smart exterior lighting controlled through a mobile app, and beautifully maintained acreage. The impressive metal shop includes a garage door and an extra large RV-sized garage door along with an accessible ramp leading directly into the home. There is a metal carport for large vehicles, boats, tractors, or ATV's providing additional covered parking. This exceptional property combines accessibility, functionality, privacy, and country charm in a setting which has been given meticulous care. Opportunities like this are rare, so schedule your showing today and experience the possibilities for yourself!

House + ADU

Property Type

174,240 sqft

Lot Size

2008

Year Built

Listing Date: 07/28/2026

Listed by: Angela Dick

Listing office: Compass RE Texas, LLC.

Source: NTREIS #21294311

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%
$669,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$669,000
Your Down Payment$133,800
Financed$535,200
Estimated Monthly Payment$4,806

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 ($133,800) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$4,806/month
Principal + Interest
$3,209
Property Taxes
$1,104
Home Insurance
$493
Rental Income (1 Unit)
$1,740/month

From the listing description.

Rental Expenses
-$261
Cost to live here
$3,327/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# 21294311 · Listing office: Compass RE Texas, 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.