About $1,949 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 $1,645. We hold back $247 of that for repairs and an empty month, and the rest goes toward a $3,347 monthly payment.
Income to qualify: about $79,000 a year
With how much down?
At 20% down ($95,400) 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 $66,000 of it. See the ten-year math
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.
$16,695 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Welcome to the Valley Surprise Duplex, a turnkey residential income opportunity located just minutes from Downtown Fort Worth! Built in 2025, this thoughtfully designed duplex offers two spacious units with modern finishes and established rental income. One unit features 3 bedrooms and 2.5 bathrooms, while the second offers 2 bedrooms and 2.5 bathrooms. Both units feature open-concept living and kitchen areas, luxury vinyl plank flooring, granite countertops, soft-close cabinetry, stainless steel appliances, and convenient in-unit laundry. The property is fully fenced and offers security and privacy with an automatic gate for entry. The 2-bedroom unit is currently leased at $1,645 per month through June 30, 2027, providing immediate, dependable rental income. The 3-bedroom unit is currently being utilized for short-term contract stays through PadSplit, currently fully leased for $2,460 per month, offering additional income potential and flexibility for the next owner. This property is an excellent opportunity for investors looking to add a newer, low-maintenance multifamily property to their portfolio. It also offers future flexibility for an owner-occupant looking to house hack while generating income from the adjoining unit. With its modern construction, versatile unit mix, existing rental activity, and convenient Fort Worth location, this duplex is ready to start working for its next owner from day one!
Duplex
Property Type
3,485 sqft
Lot Size
2025
Year Built
Listing Date: 09/14/2026
Listed by: Kasie Dudley
Listing office: Conger Group Texas
Source: NTREIS #21385797
Series Homes is committed to full compliance with the Fair Housing Act and the Equal Credit Opportunity Act.
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.
Change your offer and watch the monthly cost move.
Purchase Price
List Price
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.
Estimate at 20% down ($95,400) and 5.6%, 30-year fixed. Your rate and down payment change this.
From the listing description.
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.
BEFORE YOU OFFER
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# 21385797 · Listing office: Conger Group Texas
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.
At 20% down, 30-year fixed. From 3.5% down.
At 20% down, 30-year fixed. From 5% down.
At 20% down, 30-year fixed. From 3.5% down.
At 20% down, 30-year fixed. From 5% down.