About $1,352 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 $1,300. We hold back $195 of that for repairs and an empty month, and the rest goes toward a $2,457 monthly payment.
Income to qualify: about $57,000 a year
With how much down?
At 20% down ($69,800) 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 $48,000 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.
$12,215 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Great Investment Opportunity to own this fully duplex in Fort Worth. 5004 and 5006 Chapman will both be covered with purchase. This property features two spacious units, both units are mirror images of each other. Each unit offering 3 bedrooms, 2 full bath, 1 car garage, kitchen and open to the living and dinning areas. Open breakfast area and kitchen with pantry. Master bedroom with walk-in closet, linen closet in 2nd bath. Both units have good-sized fenced backyards. Unit 5004 is vacant and has an excellent opportunity for immediate occupancy or rental income while living on-site. current market rent is $1500-$1600. Unit 5006 has a very long term tenants, current month to month rent is $1300. Tenant will continue to live there. All utilities separately metered and paid by the tenants. New roof (2.2024), Unit 5004: Fresh painted, new vinyl plank flooring throughout the house, New HVAC (7.2023), New range (12.2023) and refrigerator included in the unit. Unit 5006: Vinyl plank & ceramic tile flooring throughout the house, New bathtub (12.2023). Easy access to Metroplex Hospital, school, shopping, Hwy I-30, I-35 & 820. This income property is perfect for generating a steady stream of rental income. Whether you are a seasoned investor or just starting out, this duplex is an excellent investment opportunity that should not be missed! All information is deemed reliable and accurate but not guaranteed. Buyer and buyer's agent to verify all information contained herein including dimensions, measurement, features, schools and HOA etc. Seller does not have a survey. Property is being sold AS-IS. Please DO NOT disturb tenants. Unit 5004 is a vacant and available for showing. No showing in Unit 5006 until accepted contract.
Duplex
Property Type
9,017 sqft
Lot Size
2007
Year Built
Listing Date: 07/19/2026
Listed by: Sinlo Lok
Listing office: Q.Co
Source: NTREIS #21354148
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 ($69,800) and 5.6%, 30-year fixed. Your rate and down payment change this.
From the listing description.
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# 21354148 · Listing office: Q.Co
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.