Selected for the Terner Labs Housing Venture Lab

7413 Bogart Drive, North Richland Hills, TX 76180

Active
Listed 65 days ago
Owner-Occupant Eligible
$545,000
Quadplex3,068 sqft6 beds4 bathsListed Sep 8, 2026

A fourplex. Live in one home and rent out the other three. How it works

Live here for about

$4,097a month

We are still working out the rent on this one.

Income to qualify: about $114,000 a year

With how much down?

At 20% down ($109,000) 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 $71,000 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.

$27,250 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Located within walking distance of the highly regarded Fort Worth Christian School and just a short drive from Richland High School, this well-maintained quadplex presents a prime investment opportunity in a sought-after area. Three of the four units have been recently updated, offering fresh, move-in-ready spaces. Tenants pay their own utilities. A brand-new roof and was installed in August 2024 . Each unit features a comfortable layout and strong rental potential, making this a great option for investors looking to grow their portfolio with a stable, income-generating property.

Quadplex

Property Type

10,716 sqft

Lot Size

1983

Year Built

Listing Date: 09/08/2026

Listed by: Enis Ida

Listing office: Great Real Estate, Inc.

Source: NTREIS #21381341

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%
$545,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$545,000
Your Down Payment$109,000
Financed$436,000
Estimated Monthly Payment$4,097

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 ($109,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$4,097/month
Principal + Interest
$2,614
Property Taxes
$875
Home Insurance
$608
Rental Income (3 Units)
Not yet estimated
Cost to live here
$4,097/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# 21381341 · Listing office: Great Real Estate, Inc.

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.