Selected for the Terner Labs Housing Venture Lab

805 Belinda Drive, Keller, TX 76248

Active
Listed 62 days ago
Owner-Occupant Eligible
$799,000

About $4,703 a month to live here, after the rent from the other home.

House + ADU4,043 sqft6 beds4 bathsListed Sep 11, 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

$4,703a month

The second home on the lot rents for $1,500. We hold back $270 of that for repairs and an empty month, and the rest goes toward a $5,933 monthly payment.

Income to qualify: about $152,000 a year

With how much down?

At 20% down ($159,800) 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 $104,000 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.

$23,970 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Rare opportunity in Keller offering over 4,000 square feet of true multigenerational living on a full acre with a pebble-tec pool, spa, 4-car garage and no HOA! One of the HVACs is 2024. Roof Class 4 shingle and 4 years old. Simonton windows updated in 2008. Cat 5 and ethernet. Designed with flexibility in mind, the main residence features 4 bedrooms and 3 full bathrooms in a desirable split layout, huge private office, providing plenty of space and privacy throughout. Multiple living areas offer room to gather and entertain, while a massive sunroom overlooking the property creates an incredible additional space with endless possibilities. An extensive corridor connects the main residence to completely separate living quarters, making this home ideal for multigenerational families, extended stays or guests. The separate quarters feature 2 additional bedrooms, a full bathroom, full kitchen, spacious living area, dedicated laundry room, private deck and separate garage entrance. Unlike a traditional guest suite, this space provides the functionality and privacy of a second residence while remaining connected to the main home. Outside, the sprawling acre is surrounded by beautiful towering trees with tons of open grass space to enjoy. The pool and spa create the perfect setting for Texas entertaining or relaxing at home, while the wraparound driveway provides an abundance of additional parking. A 4 car garage offers even more space for vehicles, storage, hobbies or projects. With 6 total bedrooms, 4 full bathrooms, private office, two kitchens, separate laundry areas, multiple living spaces and no HOA, the possibilities here are hard to find in Keller. This property offers an incredible opportunity to personalize, update and create something truly special.

House + ADU

Property Type

45,302 sqft

Lot Size

1972

Year Built

Listing Date: 09/11/2026

Listed by: Lauren Hilliard Ray

Listing office: eXp Realty, LLC

Source: NTREIS #21383410

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%
$799,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$799,000
Your Down Payment$159,800
Financed$639,200
Estimated Monthly Payment$5,933

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 ($159,800) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$5,933/month
Principal + Interest
$3,832
Property Taxes
$1,338
Home Insurance
$763
Rental Income (1 Unit)
$1,500/month

From market rates for this unit's size.

Rental Expenses
-$270
Cost to live here
$4,703/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# 21383410 · Listing office: eXp Realty, 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.