About $1,809 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 $1,086. We hold back $212 of that for repairs and an empty month, and the rest goes toward a $2,683 monthly payment.
Income to qualify: about $65,000 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
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
Considering Seller Finance Option. Check out this charming Northside Home with Versatile Garage Apartment Near the Stockyards!! Experience the best of Fort Worth’s vibrant Northside district with this nicely updated 3-bedroom, 2-bath home located just minutes from the iconic Fort Worth Stockyards. Offering a comfortable open-concept layout with high ceilings, the home features inviting living spaces designed for both everyday living and entertaining, with modern updates throughout. The property’s location puts you in the heart of one of Fort Worth’s most exciting areas, surrounded by popular restaurants, local shops, entertainment, and the historic charm of the Stockyards. Enjoy easy access to downtown Fort Worth and all that the Northside has to offer. Adding exceptional versatility and value, the property also includes a 600 sq.ft. detached garage apartment in the backyard. Complete with a kitchenette, 1.5 bedrooms, and 1 bathroom, the apartment provides an ideal space for guests, extended family, a home office, or potential rental income. The total number of bedrooms, bathrooms and square footage of 2,032 includes the garage apartment --- mother-in-law suite.
House + ADU
Property Type
7,013 sqft
Lot Size
1922
Year Built
Listing Date: 08/21/2026
Listed by: Zachary Edwards
Listing office: JPAR
Source: NTREIS #21365937
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 6.0% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.
Estimate at 20% down ($72,000) 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.
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# 21365937 · Listing office: JPAR
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.