16927 W FM 922, TX 76263
About $1,744 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 $2,000. We hold back $330 of that for repairs and an empty month, and the rest goes toward a $3,414 monthly payment.
Income to qualify: about $77,000 a year
With how much down?
At 20% down ($97,000) 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 $67,000 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.
$16,975 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Escape to peaceful country living on three fenced acres in the charming community of Rosston, located within the highly regarded Era ISD. This beautifully maintained property offers space, versatility, and a setting that's increasingly hard to find. The 1,884 SF main home features three bedrooms, and two full baths, with a warm and inviting family room highlighted by hardwood floors, boxed-beam ceilings, and a charming stone fireplace. The living area flows into the dining space and spacious kitchen, creating a comfortable layout for both everyday living and entertaining. A detached 1,469 SF guest house adds exceptional flexibility, featuring two upstairs bedrooms, a full bath, living area, kitchen, downstairs man cave or flex-hobby space, 2-car garage and utility closet with washer dryer hookups - ideal for extended family guests, a private home office, or rental income. Outside enjoy plenty of room to embrace the country lifestyle including a two-acre fenced back pasture with pear and jujube trees. An in-ground storm shelter provides added peace of mind. With no city taxes and no HOA fees, this unique property offers room to spread out, multiple flexible living spaces, and the quite simplicity of country life-all on three beautiful acres.
Duplex
Property Type
130,680 sqft
Lot Size
2002
Year Built
Listing Date: 09/11/2026
Listed by: Neil Bowie Jr.
Listing office: Coldwell Banker Realty Frisco
Source: NTREIS #21331306
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
List Price
FINANCIALS
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.
MONTHLY BREAKDOWN
Estimate at 20% down ($97,000) and 5.6%, 30-year fixed. Your rate and down payment change this.
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.
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# 21331306 · Listing office: Coldwell Banker Realty Frisco
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.