Selected for the Terner Labs Housing Venture Lab

306 E Rochelle Boulevard, Irving, TX 75062

Active
Listed 76 days ago
Owner-Occupant Eligible
$899,000

About $5,711 a month to live here, after the rent from the other home.

House + ADU3,619 sqft5 beds4 bathsListed Aug 28, 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

$5,711a 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 $6,644 monthly payment.

Income to qualify: about $173,000 a year

With how much down?

At 20% down ($179,800) 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 $117,000 of it. See the ten-year math

See which homes fit your numbers
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.

$26,970 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

A Home of Distinction award winner set on a rare half acre in University Hills at Las Colinas. A fish filled pond and a soothing rock waterfall welcome you home, leading into an oversized living room with soaring 20 foot ceilings and a wall of windows overlooking the water and park beyond. This estate offers 5 bedrooms and 4 bathrooms and two full kitchens in the main house. The primary suite sits on the first floor with its own seating area, updated bath, and custom closet. Upstairs, an oversized front balcony finished in stone with a built in bar overlooks the ponds and park, the perfect spot for morning coffee or an evening glass of wine. The wraparound backyard patio offers even more room to relax, while a separate fire pit area in the yard sets the stage for cool evenings under the stars. Step outside and you will forget you are minutes from the city. A fully equipped guest house boasts its own kitchen and bathroom, ideal for multigenerational living, guests, or a private home office, the options are endless. A climate controlled workshop adds even more flexibility, along with a fully air conditioned third car garage that works beautifully as a home gym, whole home water softener, and an oversized gate for extra parking. Just 15 minutes to downtown Dallas, 15 minutes to Love Field, and 10 minutes to DFW Airport, with greenbelts, trails, and lakes just steps away. A true one of a kind property.

House + ADU

Property Type

20,430 sqft

Lot Size

1968

Year Built

Listing Date: 08/28/2026

Listed by: Jaime Tall

Listing office: Monument Realty

Source: NTREIS #21368039

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%
$899,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$899,000
Your Down Payment$179,800
Financed$719,200
Estimated Monthly Payment$6,644

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 ($179,800) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$6,644/month
Principal + Interest
$4,312
Property Taxes
$1,586
Home Insurance
$683
HOA$63
Rental Income (1 Unit)
$1,138/month

From the listing description.

Rental Expenses
-$205
Cost to live here
$5,711/month

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

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.

NTREIS logo

MLS# 21368039 · Listing office: Monument Realty

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.