About $3,263 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 $1,271. We hold back $248 of that for repairs and an empty month, and the rest goes toward a $4,286 monthly payment.
Income to qualify: about $108,000 a year
With how much down?
At 20% down ($119,980) 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 $78,000 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.
$17,997 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
This meticulously updated Craftsman home offers the perfect blend of timeless functionality and contemporary upgrades in one of Fort Worth’s most established neighborhoods. The main house features 2 spacious bedrooms and 2 beautifully renovated bathrooms, filled with natural light and highlighted by a classic wraparound covered porch—shaded by a stately heritage pecan tree. Restored in 2022, both the main home and garage apartment showcase thoughtful improvements throughout: new roof, fresh exterior and interior paint, leveled foundation, new appliances, updated flooring and counters, and significant electrical and plumbing upgrades—including full pipe replacement to the street. Original details have been preserved to maintain the home’s historic appeal. The detached garage apartment adds flexibility, ideal for guests, a home office, or additional rental income. Historic charm meets modern convenience.
House + ADU
Property Type
6,273 sqft
Lot Size
1935
Year Built
Listing Date: 08/27/2026
Listed by: Alex Bartram
Listing office: Austin Marketing + Development
Source: NTREIS #21370724
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 ($119,980) 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# 21370724 · Listing office: Austin Marketing + Development
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.