103 Oak Grove Lane, Boyd, TX 76023
About $5,475 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 $2,000. We hold back $300 of that for repairs and an empty month, and the rest goes toward a $7,175 monthly payment.
Income to qualify: about $179,000 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
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
Discover a home where upgrades abound & outdoor living shines. Savor morning coffee by the patio fireplace on crisp winter mornings, entertain guests at the well-equipped outdoor kitchen, or cool off in the stunning lagoon-entry diving pool with waterfall & hot tub. Take a stroll through the park to the lakes for fishing with family, & don’t miss the breathtaking sunsets! Exquisite Craftsmanship throughout, spanning 5,513 sqft, this 6-bedroom, 5-bath masterpiece offers unmatched versatility, including a private attached apartment with separate entrance, featuring 2 bedrooms, living area, full kitchen, bathroom, & private access to a 4th garage space—ideal for a live-in caretaker, mother-in-law suite, or multigenerational living. The chef’s dream kitchen boasts top-of-the-line stainless appliances, including Built-in Refrigerator, Dacor 6-burner gas range, dual ovens & pot filler, quartz countertops, 2 large islands, 2 sinks, & built-in wine cellar with butler’s pantry. Elegant finishes elevate the home, with rich hardwood floors, crown moldings, vaulted ceilings, & striking wrought-iron staircase. The spacious primary suite offers direct pool access, a luxurious bathroom with ample vanity space, and walk-in closet with impressive built-ins. Entertain in style in the upstairs theater-style media room, game room with wet bar, and cozy balcony porch. The thoughtfully designed 1st floor includes the primary & guest suites, formal study, dining room, living room, kitchen, mudroom, & 2nd private study off laundry. AT $1,060,000 Seller will include ALL Media Room Chairs & Equipment, Pool Umbrellas, Apartment Funiture, All TV's, Garage Fridges, Generator, and RO System!! Rare features provide peace of mind, including a whole-house reverse osmosis system, generator, & fire sprinkler system—for worry-free living & traveling. Easy access to Highways 114 & 287, for quick commutes to Fort Worth & DFW while enjoying peaceful, laid-back living without the congestion! RARE FIND!!
House + ADU
Property Type
43,560 sqft
Lot Size
2007
Year Built
Listing Date: 09/25/2026
Listed by: James Biedenharn
Listing office: Keller Williams Fort Worth
Source: NTREIS #21387246
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
List Price
FINANCIALS
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.
MONTHLY BREAKDOWN
Estimate at 20% down ($200,000) 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.
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# 21387246 · 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.