Selected for the Terner Labs Housing Venture Lab

1361 Larned Lane, Abilene, TX 79602

Active
Listed 71 days ago
Owner-Occupant Eligible
$584,000

About $3,076 a month to live here, after the rent from the other home.

House + ADU3,105 sqft4 beds3 bathsListed Sep 2, 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

$3,076a month

The second home on the lot rents for $1,138. We hold back $188 of that for repairs and an empty month, and the rest goes toward a $4,026 monthly payment.

Income to qualify: about $102,000 a year

With how much down?

At 20% down ($116,800) 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 $76,000 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.

$17,520 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

SELLER OFFERING $5,000 IN SELLERS CONCESSIONS This one-of-a-kind property in the highly sought-after Potosi community and Wylie ISD truly must be seen in person to appreciate everything it has to offer! Situated on over 2.6 acres, this private retreat combines spacious living, income-producing potential, and incredible amenities for work, recreation, and entertaining. The main residence features a desirable split 4-bedroom, 3-bath floor plan with multiple living areas, abundant built-ins, luxury wood-look flooring, and granite countertops throughout. The spacious kitchen offers new appliances, ample cabinetry, a large pantry, and a sun-filled breakfast area. The primary suite is a relaxing retreat with a sunken tub, separate shower, and walk-in closet. Step outside and enjoy the peaceful setting from the beautiful wraparound porch, surrounded by mature trees and plenty of room to spread out. Outdoor features include a large hot tub, fire pit, sprinkler system, underground wireless pet fence, and an RV parking pad with full hookups. A detached 1-bedroom, 1-bath apartment complete with its own kitchen provides incredible flexibility for extended family, guests, or rental income. Need space for a business or hobbies? The massive 2,000+ sq. ft. climate-controlled workshop includes two private offices and offers endless possibilities for a home-based business, woodworking, storage, projects, or recreational equipment. With acreage, Wylie ISD, multiple living spaces, a separate apartment, an oversized climate-controlled shop, RV hookups, and so much more, this is anything but your typical property. Come experience everything this unique Potosi retreat has to offer!

House + ADU

Property Type

116,741 sqft

Lot Size

1995

Year Built

Listing Date: 09/02/2026

Listed by: Ashley Rene Hernandez

Listing office: RE/MAX Big Country

Source: NTREIS #21362703

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%
$584,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$584,000
Your Down Payment$116,800
Financed$467,200
Estimated Monthly Payment$4,026

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 ($116,800) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$4,026/month
Principal + Interest
$2,801
Property Taxes
$759
Home Insurance
$466
Rental Income (1 Unit)
$1,138/month

From the listing description.

Rental Expenses
-$188
Cost to live here
$3,076/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# 21362703 · Listing office: RE/MAX Big Country

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.