Active
2 units4 bd2 ba2,174 sqft
Cost to live here
$1,398/moafter $1,550/mo in rent
Income to qualify: about $61,000 a year, rent counted
At 20% down, 30-year fixed. From 3.5% down.
$369,000•Duplex
820 Ash Street, Burleson, TX 76028
825 Alan Drive, Burleson, TX 76028
Active
Listed 87 days agoOwner-Occupant Eligible
About $2,095 a month to live here, after the rent from the other home.
House + ADU4,000 sqft4 beds4 bathsListed Aug 17, 2026
A house with a second home on the lot. Live in one and rent out the other. How it works
Live here for about
$2,095a month
The second home on the lot rents for $1,138. We hold back $205 of that for repairs and an empty month, and the rest goes toward a $3,028 monthly payment.
Income to qualify: about $74,000 a year
With how much down?
At 20% down ($72,000) 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 $47,000 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.
$10,800 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Nearly double the size of comparable homes nearby! This 4,000 sq ft, 4 bed, 4 bath Burleson home sits on 0.66 acres with NO HOA, giving you room to spread out and the freedom to make it yours. Extensive renovation work is already done: foundation repairs with engineer report, roof repairs, new windows, framing and layout changes, plumbing and electrical rough ins, new drywall, texture, interior paint, extended primary shower, new deck, cedar posts, fascia and siding repairs. An ADU is framed with plumbing and electrical prep, a great setup for guests, extended family, or rental income. The open concept layout is ready for your final selections and finishes. Sold in current condition. Whether you're an investor or a buyer ready to finish it your way, space and land like this at under $93 per sq ft is hard to find.
House + ADU
Property Type
28,750 sqft
Lot Size
1982
Year Built
Listing Date: 08/17/2026
Listed by: Deba Douglas
Listing office: Regal, REALTORS
Source: NTREIS #21362459
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%
$359,999
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$359,999
Your Down Payment$72,000
Financed$287,999
Estimated Monthly Payment$3,028
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 ($72,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$3,028/month
Principal + Interest
$1,727Property Taxes
$546Home Insurance
$755Rental Income (1 Unit)
$1,138/month
From the listing description.
Rental Expenses
-$205Cost to live hereCost to live here, after rent
$2,095/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# 21362459 · Listing office: Regal, REALTORS
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.
