About $2,548 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 $1,300. We hold back $254 of that for repairs and an empty month, and the rest goes toward a $3,594 monthly payment.
Income to qualify: about $89,000 a year
With how much down?
At 20% down ($105,000) 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 $72,000 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.
$18,375 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Capitalize on a rare, FULLY FURNISHED turnkey real estate opportunity situated in an unbeatable Fort Worth location just moments from the TCU campus, Colonial Country Club, the Fort Worth Zoo, and downtown. This beautifully updated full duplex arrives fully furnished and entirely vacant, allowing you to seamlessly launch your leasing strategy without the hassle or expense of outfitting the space. Smooth wood flooring spans across thoughtful floor plans detailed with classic crown molding, creating an elevated atmosphere that tenants will instantly appreciate. The light and bright kitchens offer a crisp, modern aesthetic designed for effortless meal prep, each coming fully equipped with a refrigerator, washer, and dryer for supreme everyday ease. At the heart of the main living space, a cozy fireplace adds architectural character and warmth. Outdoor living is equally accommodating, featuring a spacious shared backyard ideal for lawn games or relaxing weekends, along with dedicated driveway parking for Unit 3219. Other features include a recently replaced electrical panel, water heaters, and HVAC, along with updating the plumbing to PVC. Offering two complete residences under one roof in a high-demand neighborhood surrounded by popular dining and entertainment, this versatile property stands ready for its next owner. Take a first-person look at this gorgeous home! Click the Virtual Tour link to see the 3D Tour!
Duplex
Property Type
6,273 sqft
Lot Size
1930
Year Built
Listing Date: 09/04/2026
Listed by: Russell Rhodes
Listing office: Berkshire HathawayHS PenFed TX
Source: NTREIS #21372489
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 ($105,000) and 5.6%, 30-year fixed. Your rate and down payment change this.
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# 21372489 · Listing office: Berkshire HathawayHS PenFed TX
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.