About $3,095 a month to live here, after the rent from the other home.
A duplex. Live in one home and rent out the other. How it works
Live here for about
The other home rents for $1,350. We hold back $243 of that for repairs and an empty month, and the rest goes toward a $4,202 monthly payment.
Income to qualify: about $105,000 a year
With how much down?
At 20% down ($114,980) and 5.6%, 30-year fixed. Your rate and down payment change this.
Get rich slow: keep this loan ten years and the payments pay off about $79,000 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.
$20,122 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Seller concessions available to help with rate buydown or closing costs. Income-producing duplex located in the Arlington Heights area of Fort Worth, zoned to Fort Worth ISD. Built in 1976, this two-story multifamily property sits on an 8,856-square-foot lot and offers 3,350 square feet of living area across two units, with a combined total of 3 bedrooms and 3 full bathrooms.(Unit A is approx 2200 sq ft, with 2 bed 2 bath. This unit is 1 story and was updated in 2019. Unit B is approx 1100 sq ft, with 1 bed and 1 bath. Bedroom in unit 2 is upstairs.) (Tenant is month to month so you can live here or use as an immediate income producing property!) The property features central heating and cooling, a two-car carport, and covered porch area. Public records indicate the building is in good overall condition with solid construction quality. The current land use is classified as a duplex with two units, offering rental income potential in an established residential neighborhood near shops, dining, and downtown Fort Worth. 4704 Pershing Ave presents a compelling opportunity in one of Fort Worth's most established residential neighborhoods.
Duplex
Property Type
8,843 sqft
Lot Size
1976
Year Built
Listing Date: 08/05/2026
Listed by: Nathan McDaniel
Listing office: SimpliHOM
Source: NTREIS #21350034
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 5.6% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.
Estimate at 20% down ($114,980) and 5.6%, 30-year fixed. Your rate and down payment change this.
From market rates for this unit's size.
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# 21350034 · Listing office: SimpliHOM
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 3.5% down.
At 20% down, 30-year fixed. From 5% down.
At 20% down, 30-year fixed. From 3.5% down.
At 20% down, 30-year fixed. From 5% down.