Selected for the Terner Labs Housing Venture Lab

5626 Teague Road, Fort Worth, TX 76140

Active
Listed 56 days ago
Owner-Occupant Eligible
$1,000,000

About $6,072 a month to live here, after the rent from the other home.

House + ADU3,036 sqft4 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

$6,072a 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 $7,022 monthly payment.

Income to qualify: about $186,000 a year

With how much down?

At 20% down ($200,000) 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 $131,000 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.

$30,000 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Run your business, store your equipment & enjoy luxury country living, all from one exceptional property. This unrestricted 2-acre rural property offers a rare combination of commercial-grade workspace, luxury living, RV accommodations & multigenerational flexibility, all within the coveted Mansfield ISD. The centerpiece is an impressive 4,000sf insulated shop with 3-phase power, dedicated office, climate-controlled workspace-paintbooth & fully finished 2-bedroom, 1-bath apartment, ideal for a home-based business, extended family, rental income or private guest quarters. A 20’x50’ covered RV port with full hookups accommodates up to a 50ft RV, with abundant room for trailers, work trucks, heavy equipment, boats & recreational vehicles. The main home features 4 bedrooms, 3 bathrooms & generous living space. Recent updates include a new roof & gutters in Summer 2026, all new carpet throughout, fresh paint throughout, newly painted kitchen & primary bath cabinets, plus fresh paint in the mudroom, shop office & shop bathroom. The kitchen features granite countertops, a gas cooktop & dishwasher, both replaced in 2022, double ovens, large island, eat-in area & generous storage. A stone fireplace anchors the living room, while the formal dining room is ideal for entertaining. An oversized 3-car attached garage adds even more storage. The spacious primary suite includes dual vanities, soaking tub, separate shower & WIC. Three additional bedrooms, a second living room & 2 more bathrooms provide plenty of room for family & guests. Step outside to the covered patio overlooking the sparkling pool with spillover spa, perfect for relaxing, entertaining & enjoying beautiful sunsets. With its unrestricted acreage, exceptional shop, RV accommodations & beautifully updated home, this is a rare property that truly works as hard as you do.

House + ADU

Property Type

89,777 sqft

Lot Size

2003

Year Built

Listing Date: 09/17/2026

Listed by: Chad Smith

Listing office: Realty Of America, LLC

Source: NTREIS #21377233

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%
$1,000,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$1,000,000
Your Down Payment$200,000
Financed$800,000
Estimated Monthly Payment$7,022

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 ($200,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$7,022/month
Principal + Interest
$4,796
Property Taxes
$1,705
Home Insurance
$521
Rental Income (1 Unit)
$1,138/month

From the listing description.

Rental Expenses
-$188
Cost to live here
$6,072/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# 21377233 · Listing office: Realty Of America, 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.