232 PR 3666, China Spring, TX 76633
About $6,198 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 $1,138. We hold back $222 of that for repairs and an empty month, and the rest goes toward a $7,114 monthly payment.
Income to qualify: about $187,000 a year
With how much down?
At 20% down ($210,000) 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 $137,000 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.
$31,500 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Welcome to this exceptional riverfront estate situated along the scenic Brazos River. Set on approximately 14 beautiful acres, this one-of-a-kind property offers an impressive combination of privacy, natural beauty, space, and versatility, all within a gated and highly desirable neighborhood in China Spring ISD. One of the property’s most distinctive features is its private boat ramp, a rare find along the Brazos River, providing direct access to the water right from your own backyard. Mature, manicured oak trees, expansive grounds, and breathtaking river views create a peaceful setting that feels like a private retreat.The beautifully remodeled ranch-style home features 5 bedrooms, 3.5 baths and has been thoughtfully updated to provide the comfort and finishes of a like-new home while maintaining its timeless character. The bright, open-concept kitchen flows seamlessly into spacious living and dining areas, while oversized windows fill the home with natural light and showcase the surrounding landscape.The primary suite is a true gem, featuring sliding glass doors that open to a private deck overlooking the property. A spa-inspired bathroom and spacious walk-in closet complete the suite. Four additional generously sized bedrooms provide plenty of flexibility for family, guests, home offices, or additional living space.Step outside onto the expansive deck, perfectly positioned for entertaining, relaxing, and enjoying the peaceful atmosphere of life along the Brazos River. Adding tremendous value and versatility is a large shop and garage apartment. The private apartment features a bedroom, full bathroom, and separate entrance, making it ideal for guests, multigenerational living, or potential rental income.Whether you’re searching for a private family estate, luxurious weekend retreat, or a property with income-producing potential, this remarkable Brazos River estate offers a rare opportunity to enjoy acreage and waterfront living.
House + ADU
Property Type
632,491 sqft
Lot Size
1960
Year Built
Listing Date: 08/12/2026
Listed by: Kolbey Carpenter
Listing office: Texas Luxury and Land
Source: NTREIS #21346565
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
List Price
FINANCIALS
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.
MONTHLY BREAKDOWN
Estimate at 20% down ($210,000) 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.
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# 21346565 · Listing office: Texas Luxury and Land
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.