About $1,844 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 $1,138. We hold back $222 of that for repairs and an empty month, and the rest goes toward a $2,760 monthly payment.
Income to qualify: about $67,000 a year
With how much down?
At 20% down ($75,000) 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 $49,000 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.
$11,250 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Welcome to 4732 Darla Dr., Fort Worth, TX — a home with versatile living space and inviting outdoor amenities! Discover a unique opportunity in this inviting property featuring a swimming pool and an attached studio apartment with its own kitchen, bathroom, and living area. This separate living space offers flexibility for multigenerational living, extended family, guests, or potential supplemental rental income, subject to applicable requirements. Previously used as an Airbnb, the studio offers buyers an opportunity to explore different ways to make the most of the property. Whether you envision a private space for loved ones, a comfortable retreat for visitors, or a potential income-producing space, this distinctive feature adds versatility to the home. Outside, enjoy the swimming pool, ideal for cooling off during warm Texas summers, relaxing on sunny afternoons, or entertaining family and friends. With its combination of flexible living arrangements and outdoor enjoyment, 4732 Darla Dr. offers possibilities for a variety of lifestyles. Come see how this property could fit your needs!
House + ADU
Property Type
6,273 sqft
Lot Size
1958
Year Built
Listing Date: 09/02/2026
Listed by: Miriam Rodriguez
Listing office: Keller Williams Realty
Source: NTREIS #21371904
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 ($75,000) 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# 21371904 · Listing office: Keller Williams 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.
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.