Selected for the Terner Labs Housing Venture Lab

1729 S Adams Street, Fort Worth, TX 76110

Active
Listed 59 days ago
Owner-Occupant Eligible
$739,900

About $4,192 a month to live here, after the rent from the other home.

House + ADU3,402 sqft5 beds6 bathsListed Sep 14, 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

$4,192a month

The second home on the lot rents for $1,600. We hold back $312 of that for repairs and an empty month, and the rest goes toward a $5,480 monthly payment.

Income to qualify: about $139,000 a year

With how much down?

At 20% down ($147,980) 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 $97,000 of it. See the ten-year math

See which homes fit your numbers
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.

$22,197 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Two homes on one lot in Fort Worth’s historic Fairmount neighborhood: a restored 1917 Craftsman with four en-suite bedrooms and a permitted detached cottage with its own address that has rented for $1,600 per month, or $19,200 annually. At 1729 S. Adams Street, the two residences offer approximately 3,402 square feet of combined living space, with five bedrooms and five and a half bathrooms in total. Major updates include new plumbing, HVAC and ductwork, insulation, electrical upgrades, and new 30-year roofs on both structures installed in May 2023. A full list of updates is available. The approximately 2,884-square-foot main home pairs historic character with modern systems. Exposed wood beams, natural woodwork, and hardwood floors complement the spacious living room with its wood-burning masonry fireplace. The kitchen features a stone breakfast bar and commercial-grade range, with a walk-in pantry and storage room nearby. A dedicated laundry room adds convenience. Every bedroom has a private bath and generous closet space, including two primary suites. An upstairs bonus room adds flexibility. Two suites have private exterior entrances onto the classic covered porch, offering options for extended family, guests, or a home office. The approximately 518-square-foot detached cottage has a private entrance, full kitchen, bedroom, bath, living area, and outdoor space. Its separate address and rental history offer flexibility for someone who wants to live in one residence and rent the other, accommodate guests, or keep family close by. The property appraised for $779,000 in late 2025. Just blocks from Magnolia Avenue’s coffee shops, dining, and nightlife, the home is also near the Medical District, Near Southside, Downtown Fort Worth, and TCU. Explore the possibilities of a historic Fairmount home with a separate cottage. Schedule a showing today.

House + ADU

Property Type

5,250 sqft

Lot Size

1917

Year Built

Listing Date: 09/14/2026

Listed by: Sidney Vasquez

Listing office: Compass RE Texas, LLC

Source: NTREIS #21384928

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%
$739,900

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$739,900
Your Down Payment$147,980
Financed$591,920
Estimated Monthly Payment$5,480

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 ($147,980) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$5,480/month
Principal + Interest
$3,549
Property Taxes
$1,230
Home Insurance
$701
Rental Income (1 Unit)
$1,600/month

From the listing description.

Rental Expenses
-$312
Cost to live here
$4,192/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# 21384928 · Listing office: Compass RE Texas, 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.