Active
2 units4 bd2 ba2,174 sqft
Cost to live here
$1,398/moafter $1,550/mo in rent
Income to qualify: about $61,000 a year, rent counted
At 20% down, 30-year fixed. From 3.5% down.
$369,000•Duplex
820 Ash Street, Burleson, TX 76028
7501 Cains Meadow Court, Burleson, TX 76028
Active
Listed 56 days agoOwner-Occupant Eligible
About $2,676 a month to live here, after the rent from the other home.
House + ADU2,576 sqft5 beds3 bathsListed Sep 17, 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
$2,676a month
The second home on the lot rents for $1,138. We hold back $188 of that for repairs and an empty month, and the rest goes toward a $3,626 monthly payment.
Income to qualify: about $91,000 a year
With how much down?
At 20% down ($99,800) 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 $65,000 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.
$14,970 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Welcome home to this beautifully updated 4-bedroom, 2-bath home with a detached guest house tucked away on a private cul-de-sac! Conveniently located just 5 minutes from Highway 1187 and approximately 10 minutes from downtown Mansfield or Burleson, this property offers a peaceful setting with convenient access to shopping, dining, and more. The interior features new flooring throughout, fresh paint, high ceilings, new quartz countertops, updated bathrooms, and a stunning brick fireplace. Enjoy the additional sunroom with new windows. A standout feature is the detached guest apartment, completed in 2024, offering 1 additional bedroom, a full bath, kitchenette, and 1-car garage. Perfect for guests, extended family, a home office, or additional flexible living space. The spacious, fenced backyard provides plenty of room to relax, entertain, and enjoy the outdoors.
House + ADU
Property Type
26,136 sqft
Lot Size
1996
Year Built
Listing Date: 09/17/2026
Listed by: Meaghan Martinez
Listing office: Elite Real Estate Texas
Source: NTREIS #21385717
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%
$499,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$499,000
Your Down Payment$99,800
Financed$399,200
Estimated Monthly Payment$3,626
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 ($99,800) and 6.0%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$3,626/month
Principal + Interest
$2,393Property Taxes
$791Home Insurance
$442Rental Income (1 Unit)
$1,138/month
From the listing description.
Rental Expenses
-$188Cost to live hereCost to live here, after rent
$2,676/month
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# 21385717 · Listing office: Elite Real Estate 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.
