About $2,092 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 $1,650. We hold back $248 of that for repairs and an empty month, and the rest goes toward a $3,494 monthly payment.
Income to qualify: about $83,000 a year
With how much down?
At 20% down ($101,500) 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 $70,000 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.
$17,763 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Beautiful Fort Worth duplex built in 2017 with an excellent combination of comfort, location, and investment potential. Each side features 3 bedrooms and 2 bathrooms, a spacious living area, an adjoining dining space, and a modern upgraded kitchen. Rich dark wood plank flooring and LVP flooring throughout the home create a warm and inviting feel, complemented by nice paint and well maintained interiors. Each unit also offers its own private backyard, providing additional outdoor space for residents to enjoy. With no HOA, this property offers flexibility and lower ownership costs, making it an attractive opportunity for both investors and owner occupants. One side is currently occupied by a long term tenant paying $1,650 per month, providing immediate rental income and strong potential for positive cash flow. The property is an excellent choice for an investor looking to add a solid rental property to their portfolio or for an owner occupant who wants to live in one side while renting out the other side to help offset the mortgage. Conveniently located right off Camp Bowie Boulevard with easy access to I 30, this duplex provides quick access to major roads, shopping, dining, entertainment, and employment centers. Downtown Fort Worth is approximately 12 minutes away, making this an ideal location for residents who want convenient access to everything Fort Worth has to offer. Whether you are looking for an investment property with rental income or a property where you can live in one unit and generate income from the other, this beautiful duplex offers an excellent opportunity. With its 2017 construction, desirable floor plan, private backyards, no HOA, attractive interior finishes, and convenient location, this property is one you will not want to miss.
Duplex
Property Type
6,490 sqft
Lot Size
2017
Year Built
Listing Date: 09/05/2026
Listed by: Gokul Humagain
Listing office: VisaLand Realty
Source: NTREIS #21379453
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 ($101,500) and 5.6%, 30-year fixed. Your rate and down payment change this.
From the listing description.
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# 21379453 · Listing office: VisaLand 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.
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.