About $2,243 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 $1,000. We hold back $195 of that for repairs and an empty month, and the rest goes toward a $3,048 monthly payment.
Income to qualify: about $76,000 a year
With how much down?
At 20% down ($85,000) 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 $55,000 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.
$12,750 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Discover timeless character and artistic ambience in this charming vintage home, ideally located in Fort Worth’s sought-after Cultural District. Enjoy easy access to world-class museums, Ariat Arena, UNT Medical School, Fort Worth Botanic Garden, plus an exceptional variety of local dining, entertainment, and shopping, with many destinations within walking distance. The 2 bedroom, 1 bath main house (1212 sf) retains its historic charm with original wood floors and trim throughout. A graceful arched doorway leads into the dining room, while abundant windows fill the home with warm, natural light. Functional updates and meticulous maintenance provide modern comfort and efficiency, including a new Lenox air-conditioning system installed in July 2025. Newer siding, insulation, and wood blinds further enhance the home's energy efficiency. A six-foot privacy fence creates a private backyard retreat. Step outside to the relaxing covered deck, a quiet place for morning coffee, afternoon reading or unwinding with a glass of wine in the evening. One of the property’s most exceptional features is the versatile casita (504 sf) which includes a living & bedroom space, kitchen and a full bathroom. It is currently enjoyed as an art studio and a private space for overnight guests. Its décor and flexibility make it equally appealing as a home office, creative workspace, or potential rental income. Parking and storage are exceptional for this neighborhood, with one-car covered parking plus an attached tandem garage, and a backyard storage shed. A rare combination of vintage charm, functional updates, an exceptional bonus space, and a an outstanding location make this a home of character and convenience.
House + ADU
Property Type
6,011 sqft
Lot Size
1947
Year Built
Listing Date: 08/30/2026
Listed by: Sondra Napier
Listing office: Burt Ladner Real Estate LLC
Source: NTREIS #21367688
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 ($85,000) 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# 21367688 · Listing office: Burt Ladner Real Estate LLC
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.