Active
2 units6 bd4 ba2,600 sqft
Cost to live here
$1,441/moafter $1,600/mo in rent
Income to qualify: about $63,000 a year, rent counted
At 20% down, 30-year fixed. From 3.5% down.
$374,975•Duplex
3425 and 3427 Republic Drive, Forest Hill, TX 76140
201 Briarwood Lane, Forest Hill, TX 76140
Active
Listed 103 days agoOwner-Occupant Eligible
About $1,653 a month to live here, after the rent from the other homes.
Triplex3,894 sqft3 beds3 bathsListed Aug 1, 2026
A triplex. Live in one home and rent out the other two. How it works
Live here for about
$1,653a month
The other homes rent for $4,466. We hold back $670 of that for repairs and an empty month, and the rest goes toward a $5,449 monthly payment.
Income to qualify: about $108,000 a year
With how much down?
At 20% down ($145,000) 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 $95,000 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.
$36,250 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
2022 build, 100% occupied triplex with long term leases in place until 2027! The Woods at Forest Hill is a master planned town home community divided into duplexes, triplexes, and fourplexes. The project consists of limited HOA common area, with $52 dues per month per unit, with each owner responsible for their building insurance and maintenance. The units are all 3bed, 3bath with 1 car garage and 1298 square feet of living space. They feature granite countertops, stainless appliances, LVP flooring and tall ceilings. Units are desirable for tenants with low maintenance exteriors. Ideal location for those working in Fort Worth, Arlington and the 287 corridor.
Triplex
Property Type
9,017 sqft
Lot Size
2022
Year Built
Listing Date: 08/01/2026
Listed by: Sarah Wilson
Listing office: League Real Estate
Source: NTREIS #21347950
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%
$725,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$725,000
Your Down Payment$145,000
Financed$580,000
Estimated Monthly Payment$5,449
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 ($145,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
Current Rent
Current Rent
Market Rent
Estimated Monthly Payment (Before Rental Income)
$5,449/month
Principal + Interest
$3,477Property Taxes
$1,203Home Insurance
$613HOA$156
Estimated Monthly Payment (Before Rental Income)
$5,449/month
Principal + Interest
$3,477Property Taxes
$1,203Home Insurance
$613HOA$156
$5,449/month
$3,477
$1,203
$613
$156
Rental Income (2 Units)
$4,466/month
From the listing description.
Rental Expenses
-$670Rental Income (2 Units)
$4,466/month
From the listing description.
Rental Expenses
-$670$4,466/month
-$670
Cost to live hereCost to live here, after rent
$1,653/month
Cost to live hereCost to live here, after rent
$1,653/month
$1,653/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# 21347950 · Listing office: League Real Estate
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.