Active
2 units3 bd3 ba2,217 sqft
Cost to live here
$2,343/moafter $1,138/mo in rent
Income to qualify: about $78,000 a year, rent counted
At 20% down, 30-year fixed. From 3% down.
$468,990•House + ADU
1604 Ramble Way, Celina, TX 75009
716 Allbright Road, Celina, TX 75009
Active
Listed 49 days agoOwner-Occupant Eligible
About $2,800 a month to live here, after the rent from the other home.
House + ADU2,792 sqft4 beds3 bathsListed Sep 24, 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
$2,800a month
The second home on the lot rents for $1,138. We hold back $171 of that for repairs and an empty month, and the rest goes toward a $3,767 monthly payment.
Income to qualify: about $91,000 a year
With how much down?
At 20% down ($105,800) 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 $69,000 of it. See the ten-year math
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.
$15,870 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
OVERSIZED 2.5 CAR GARAGE!!! Discover an exceptional blend of refined living and resort-inspired outdoor entertaining in this beautifully appointed single-story home in the highly sought-after Light Farms community! Designed for comfort and versatility, this home offers a rare dual-primary-suite layout, including an oversized front suite with a private kitchenette, spacious ensuite bath, and walk-in closet—ideal for multigenerational living or extended guests. Privately situated at the rear, the primary suite offers a peaceful retreat with a garden tub, dual vanities, double sinks, and generous walk-in closet. An inviting open-concept floor plan seamlessly connects the beautifully finished kitchen, featuring granite countertops and stainless steel appliances, to the expansive living area, formal dining space, and versatile breakfast nook or flex room. Hardwood flooring, crown molding, decorative lighting, and thoughtful upgrades throughout create an atmosphere of timeless warmth and elegance. The true crown jewel of this property is its extraordinary backyard, thoughtfully designed for year-round outdoor living and entertaining! Multiple expansive outdoor living areas feature modern adjustable louvered pergolas, ambient string lighting, and beautifully stamped concrete, creating an incredible setting for gatherings of every size. Unwind in the private hot tub, enjoy evenings gathered around a fire, or relax in the inviting outdoor lounge. A dedicated grilling and dining area makes hosting effortless, while the covered game patio provides additional space for recreation and entertainment. Lush landscaping and generous open lawn space complete this exceptional outdoor retreat. From lively celebrations to quiet evenings beneath the stars, this backyard offers a lifestyle that truly sets this home apart. Enjoy all of this alongside the outstanding amenities and vibrant community lifestyle of Light Farms!
House + ADU
Property Type
7,884 sqft
Lot Size
2015
Year Built
Listing Date: 09/24/2026
Listed by: Danielle Durbin
Listing office: SevenHaus Realty
Source: NTREIS #21376748
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%
$529,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$529,000
Your Down Payment$105,800
Financed$423,200
Estimated Monthly Payment$3,767
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 ($105,800) and 6.0%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$3,767/month
Principal + Interest
$2,537Property Taxes
$643Home Insurance
$455HOA$132
Rental Income (1 Unit)
$1,138/month
From the listing description.
Rental Expenses
-$171Cost to live hereCost to live here, after rent
$2,800/month
Payment estimates shown by Series are illustrative only. Final loan terms, monthly payments, and eligibility will be determined by your mortgage loan originator.
LOCATION
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.
MLS# 21376748 · Listing office: SevenHaus 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.
