Selected for the Terner Labs Housing Venture Lab

2612 Wilkinson Avenue, Fort Worth, TX 76103

Active
Listed 76 days ago
Owner-Occupant Eligible
$250,000

About $973 a month to live here, after the rent from the other home.

Duplex1,796 sqft4 beds2 bathsListed Aug 28, 2026

A duplex. Live in one home and rent out the other. How it works

Live here for about

$973a month

The other home rents for $1,095. We hold back $214 of that for repairs and an empty month, and the rest goes toward a $1,854 monthly payment.

Income to qualify: about $42,000 a year

With how much down?

At 20% down ($50,000) 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 $34,000 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.

$8,750 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Wonderful opportunity to own a full duplex. Currently both sides are vacant. 2612 was leased for $1095 and 2614 was leased for $1295. HVAC's replaced in 2023. Interior features include gas water heaters, ceiling fans, living room in both units is upfront as you enter, separate dining rooms, walk-in closet. 2 bedrooms in each unit. One unit has hardwood under the easy to remove vinyl. There is one gas range and one electric range. Unit 2614 has hardwoods in living, dining and bedrooms. Gate is being installed, lot cleaned and fence mended this weekend. 8.29.2026 Parking for 4 cars on the left side unit 2614. No parking on the side for 2612 except on the street. Electricity and water might be off. Attic insulated in 2025. Home is being sold As-Is. No repairs will be done. No blind offers.

Duplex

Property Type

7,013 sqft

Lot Size

1928

Year Built

Listing Date: 08/28/2026

Listed by: Dana Meeks

Listing office: Century 21 Mike Bowman, Inc.

Source: NTREIS #21372122

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%
$250,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$250,000
Your Down Payment$50,000
Financed$200,000
Estimated Monthly Payment$1,854

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 ($50,000) and 5.6%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$1,854/month
Principal + Interest
$1,148
Property Taxes
$336
Home Insurance
$370
Rental Income (1 Unit)
$1,095/month

From the listing description.

Rental Expenses
-$214
Cost to live here
$973/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# 21372122 · Listing office: Century 21 Mike Bowman, Inc.

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.