Selected for the Terner Labs Housing Venture Lab

3005 Hemphill Street, Fort Worth, TX 76110

Active
Listed 66 days ago
Owner-Occupant Eligible
$120,000
Triplex2,816 sqftListed Sep 7, 2026

A triplex. Live in one home and rent out the other two. How it works

Live here for about

$1,266a month

We are still working out the rent on this one.

Income to qualify: about $35,000 a year

With how much down?

At 20% down ($24,000) 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 $16,000 of it. See the ten-year math

See which homes fit your numbers
How we work this out

No rent is counted for this home yet, so the cost to live here is the whole loan payment, taxes, insurance and any dues. Income to qualify uses a 43% debt-to-income limit and none of your other debts.

$6,000 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Exceptional investment opportunity in the heart of Fort Worth! Located just minutes from La Gran Plaza in a high traffic corridor, 3005 Hemphill (Triplex) offers outstanding potential for investors, developers, or owner-users looking to bring new life to a well positioned property. The existing structure provides a solid starting point for renovation or redevelopment, subject to buyer verification and applicable zoning requirements. Its prime location offers excellent visibility, convenient access to major roadways, nearby businesses, restaurants, and shopping, with strong traffic counts that enhance its future potential. The property is currently zoned residential.

Triplex

Property Type

7,492 sqft

Lot Size

1925

Year Built

Listing Date: 09/07/2026

Listed by: Edgar Solis

Listing office: Real Broker, LLC

Source: NTREIS #21379745

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%
$120,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$120,000
Your Down Payment$24,000
Financed$96,000
Estimated Monthly Payment$1,266

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 ($24,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$1,266/month
Principal + Interest
$576
Property Taxes
$99
Home Insurance
$591
Rental Income (2 Units)
Not yet estimated
Cost to live here
$1,266/month

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

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.

NTREIS logo

MLS# 21379745 · Listing office: Real Broker, 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.