
At 20% down, 30-year fixed. From 3.5% down.
About $1,078 a month to live here, after the rent from the other home.
A duplex. Live in one home and rent out the other. How it works
Live here for about
The other home rents for $1,400. We hold back $273 of that for repairs and an empty month, and the rest goes toward a $2,205 monthly payment.
Income to qualify: about $49,000 a year
With how much down?
At 20% down ($60,000) 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 $41,000 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.
$10,500 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Both sides are leased into 2027, so this one pays from day one. A Rosen Heights duplex a few minutes north of downtown Fort Worth and right around the corner from the Stockyards. The bungalow front still has its original character, covered porch, gabled roof with exposed brackets, two private entries side by side, and a pair of mature shade trees over the yard. Unit 101 is the two story side at 1,240 sqft with 2 bedrooms, 1 bath, a big front living room, a full kitchen, upstairs family room, and its own washer and dryer that convey. Unit 103 is single story at 700 sqft, also 2 bedrooms and 1 bath, and it picked up a new privacy fence and a new AC unit in 2026. Hardwood floors run through both sides. White shaker cabinets, granite counters, tile backsplashes, faux wood blinds and LED lighting throughout. Bathrooms have tiled shower surrounds. The heavy money was spent in 2022: roof, double pane insulated windows, engineer certified foundation inspection and repairs, plumbing, electrical, water heater, fixtures inside and out, vented exhaust fans, hardware and paint. Two electric meters keep the sides separate, one shared water meter for the property, and tenants pay a flat monthly utility charge on top of rent. Fenced backyard with two separate storage buildings, alley access and four parking spaces. Fort Worth ISD, and easy on and off 287, 820 and I-35W for tenants commuting anywhere in the metroplex. Duplexes this clean rarely come up in 76106, and the ones that do usually need a roof or a foundation before they need a tenant. This one is already leased, already updated, and already handing the next owner a check.
Duplex
Property Type
7,013 sqft
Lot Size
1928
Year Built
Listing Date: 09/01/2026
Listed by: Conner Nielsen
Listing office: John Hill, Broker
Source: NTREIS #21375472
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 5.6% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.
Estimate at 20% down ($60,000) and 5.6%, 30-year fixed. Your rate and down payment change this.
From market rates for this unit's size.
From market rates for this unit's size.
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# 21375472 · Listing office: John Hill, Broker
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.