About $3,505 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 $1,129. We hold back $186 of that for repairs and an empty month, and the rest goes toward a $4,448 monthly payment.
Income to qualify: about $114,000 a year
With how much down?
At 20% down ($125,000) 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 $82,000 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.
$18,750 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Welcome to this charming one-story ranch, perfectly situated on over half an acre with NO HOA! Lovingly built and owned by the same family, this property has been meticulously cared for and thoughtfully updated to blend timeless character with modern luxury. Fully remodeled in 2021, the main home features no carpet, luxury vinyl plank flooring, tile and stained concrete, energy-efficient double-pane windows, and a stunning floor-to-ceiling brick fireplace that creates a dramatic welcome. The desirable split-bedroom layout offers two secondary bedrooms on one wing, while the oversized private primary suite is tucked away on the opposite side and features a built-in electric fireplace and beautifully remodeled en-suite bath. The kitchen and dining area showcase custom cabinetry, butcher block countertops, and a striking backsplash extending to the ceiling. The beautifully remodeled bathrooms feature elegant quartz countertops and floor-to-ceiling tile. Adding incredible versatility, the 840-square-foot guest house, built in 2021, includes a full kitchen, living room, bedroom, and en-suite bath—ideal for guests, extended family, or a private retreat. The 30x40 shop is equally impressive, offering electricity, lighting, and two power doors, while the carport provides additional covered parking. Recent exterior improvements include Hardie board siding, fresh exterior paint, and a new roof in 2026, along with a new HVAC system in 2024. Just minutes from Eagle Mountain Lake, this property offers the tranquility and privacy of country-style living with restaurants, shopping, and everyday conveniences within approximately 20 minutes and DFW International Airport about 30 minutes away. A rare combination of luxury, space, privacy, and versatility—without the restrictions of an HOA.
House + ADU
Property Type
29,969 sqft
Lot Size
1996
Year Built
Listing Date: 09/18/2026
Listed by: Kristen Holle
Listing office: Keller Williams Fort Worth
Source: NTREIS #21389330
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 ($125,000) 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# 21389330 · Listing office: Keller Williams Fort Worth
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.