
At 20% down, 30-year fixed. From 3.5% down.
About $3,010 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 $3,926 monthly payment.
Income to qualify: about $99,000 a year
With how much down?
At 20% down ($113,800) 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 $74,000 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.
$17,070 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Some properties simply offer more, and this one delivers an opportunity that's hard to replicate. Nestled beneath a canopy of mature trees in an established neighborhood near Kiest Park, this unique property features three separate living spaces, making it an exceptional option for investors, multigenerational living, or buyers looking to offset their mortgage with rental income. The main residence offers approximately 1,139 square feet with two bedrooms and one beautifully updated bath. Refinished hardwood floors, fresh interior paint, abundant natural light, and a new roof create a warm, move-in ready foundation. Spacious living and dining areas flow into the thoughtfully renovated kitchen featuring quartz countertops, custom cabinetry, stainless steel appliances, and a striking emerald tile backsplash. Beyond the main home, the detached apartment has been completely refreshed into a stylish one-bedroom, one-bath residence with its own full kitchen, living area, mini-split HVAC, private laundry, and separate entrance. Perfect for long-term rental income, guests, or independent living. An additional detached studio offers even more flexibility with a full kitchen, bathroom, private laundry, mini-split system, and dedicated living space, ideal for a home office, creative studio, guest suite, or another income-producing opportunity. Outside, the expansive backyard is shaded by mature trees and designed for gathering, with a fire pit area perfect for quiet evenings or weekend get-togethers. Gated alley access provides secure parking for two vehicles behind the fence, while the front driveway accommodates an additional three to four vehicles. Whether you're looking to house hack, build your investment portfolio, create space for extended family, or simply own a property with exceptional versatility, opportunities like this are few and far between. One property. Three living spaces. Endless potential.
House + ADU
Property Type
12,458 sqft
Lot Size
1952
Year Built
Listing Date: 09/01/2026
Listed by: Emily Ruth Cannon
Listing office: Compass RE Texas, LLC
Source: NTREIS #21374027
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 ($113,800) 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# 21374027 · Listing office: Compass RE Texas, LLC
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 3.5% down.

At 20% down, 30-year fixed. From 3.5% down.

At 20% down, 30-year fixed. From 3.5% down.