About $4,428 a month to live here, after the rent from the other home.
A house with a second home on the lot. Live in one and rent out the other. How it works
Live here for about
The second home on the lot rents for $1,000. We hold back $195 of that for repairs and an empty month, and the rest goes toward a $5,233 monthly payment.
Income to qualify: about $137,000 a year
With how much down?
At 20% down ($147,000) 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 $96,000 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.
$22,050 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
PRICE IMPROVEMENTS! Unique property offers charm, versatility and INCOME-PRODUCING potential in one of Fort Worth's most sought-after neighborhoods. Located in the heart of the cultural district right off the brick of Camp Bowie sitting pretty on a sprawling corner lot graced with towering trees. This classic 30's vintage home offering 3 bedrooms and 2 full baths is updated and turn-key ready. PLUS, one of the properties most exceptional features is the versatile guest cottage in back with INCOME-PRODUCING possibilities. (Main house 2,366 sq ft, 3 beds, 2 baths; Guest house 629 sq ft, 1 bed, 1 bath.) This lovely home retains its historic charm with original wood floors and trim throughout. Inviting great room boasts charming woodburning fireplace flanked by floor to ceiling shelves perfectly suited for books and treasures. Cheery sunroom is a quiet place for morning coffee, afternoon reading or evening unwinding with a glass of wine. It's impossible not to be captivated by the luxurious enhancements of this stylish cook's kitchen, where expansive miles of gleaning prep space, abundant storage and impressive appliances create an exceptional culinary setting. With the holidays around the corner, you will swoon over the generously sized dining area which can accommodate any size dinner party. Extended primary suite is nicely separated for privacy. All bathrooms have been totally refreshed. The laundry room boasts of loads of storage adding both style and function. Diverse outdoor entertaining options include shimmering pool complimented by multiple entertaining spaces. Currently being enjoyed as a multigeneration home, the versatile guest cottage includes kitchen, full bath and laundry area, and could easily become a tenant rental, home office, studio, man cave, apartment for your student or just a private space for overnight guests. Don't miss the 10'x9' workshop at the back of the ADU.
House + ADU
Property Type
8,233 sqft
Lot Size
1934
Year Built
Listing Date: 09/15/2026
Listed by: Holly Koester
Listing office: Keller Williams Lonestar DFW
Source: NTREIS #21381256
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 6.0% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.
Estimate at 20% down ($147,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
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# 21381256 · Listing office: Keller Williams Lonestar DFW
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.