About $3,748 a month to live here, after the rent from the other home.
A house with a second home on the lot. Live in one and rent out the other. How it works
Live here for about
The second home on the lot rents for $1,000. We hold back $180 of that for repairs and an empty month, and the rest goes toward a $4,568 monthly payment.
Income to qualify: about $118,000 a year
With how much down?
At 20% down ($129,000) 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 $84,000 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.
$19,350 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
!!!MOTIVATED SELLERS!!! SELLERS TO PROVIDE WARRANTY AT CLOSE!! Move-in ready and full of possibilities, We have included plan photos to show potential of property, the homeowner does have architectural plans available to buyer if interested. This beautiful home can be enjoyed as-is or thoughtfully renovated to reflect your personal style. The main residence offers four bedrooms and 2.5 baths. Enter the MIL Suite through the garage, this can also be used as a private office with a little under 500 sq. ft. This true rarity also features a detached 469 sq. ft ADU complete with a fully functional kitchen, bedroom, full bathroom, and living area—ideal for multigenerational living, extended guests, a private workspace, or potential rental use. Updates include Recently replaced windows and doors throughout, Interior and exterior paint, reverse osmosis water filtration system, ceilings, floors, epoxy flooring in garage, 200 AMP electrical service with green tag inspected by City of Grapevine in 2023. Plumbing repairs, Roof Replaced in 2024, with Gutters, Foundation repair with transferrable warranty at close!! LOCATION LOCATION LOCATION!!! Conveniently located 6 minutes from Grapevine Lake, Historic Main Street, The Historical Nash Farm, and Baylor Scott & White Medical Center, with the Grapevine Botanical Gardens and nearby parks just a hop, skip, and a jump away, this one-of-a-kind property offers exceptional versatility in an unbeatable location.
House + ADU
Property Type
8,276 sqft
Lot Size
1969
Year Built
Listing Date: 07/30/2026
Listed by: Angielina Arriola
Listing office: C21 Fine Homes Judge Fite
Source: NTREIS #21345430
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 ($129,000) 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# 21345430 · Listing office: C21 Fine Homes Judge Fite
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% down.
At 20% down, 30-year fixed. From 3.5% down.
At 20% down, 30-year fixed. From 3% down.