109 Wilshire Drive, Euless, TX 76040
About $1,838 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 $2,394. We hold back $431 of that for repairs and an empty month, and the rest goes toward a $3,801 monthly payment.
Income to qualify: about $85,000 a year
With how much down?
At 20% down ($105,800) 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 $73,000 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.
$18,515 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Excellent income producing FULL DUPLEX FOR SALE. Both sides are leased to excellent tenants at market value, making this an excellent cash flow property to add to your portfolio or if you're a new investor. Beautifully renovated full duplex, 109 and 111 Wilshire Drive. Each side has 2 bedrooms, 2 full bathrooms, vaulted ceilings, a massive master bedroom, all new paint, flooring, granite counters in kitchen and bathrooms all new appliances and fixtures. Amazing location in the highly desired city of Euless, minutes to DFW airport, highways, schools and shopping.
Duplex
Property Type
9,453 sqft
Lot Size
1979
Year Built
Listing Date: 08/18/2026
Listed by: Samy Eskander
Listing office: Legacy Streets
Source: NTREIS #21362935
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 5.6% 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 ($105,800) 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.
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# 21362935 · Listing office: Legacy Streets
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.