About $4,742 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 $1,138. We hold back $222 of that for repairs and an empty month, and the rest goes toward a $5,658 monthly payment.
Income to qualify: about $148,000 a year
With how much down?
At 20% down ($149,800) 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 $98,000 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.
$22,470 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
A truly unique opportunity near Benbrook Lake combining privacy, income potential, recreation and an exceptional location in one of Southwest Fort Worth's most exciting growth corridors. Backing up to U.S. Army Corps of Engineers land, this one-of-a-kind property offers the feel of a private retreat while remaining convenient to Fort Worth. The main residence is currently operated as a successful nightly rental offering an attractive opportunity for an owner-occupant, investor or buyer seeking a property with existing income potential. A separate multi-purpose building adds incredible versatility, featuring an indoor shooting range, art studio and a full upstairs apartment ideal for an additional rental or private living quarters. Outdoor living is equally impressive with a private swimming pool, cabana, mature trees and abundant space to relax and entertain. Nearby bike trails provide access to downtown Fort Worth and Benbrook Lake, where boating, recreation and fishing are just minutes away. The location is becoming even more desirable as significant luxury residential and recreational development continues throughout the Southwest corridor. Nearby Maverick Golf & Ranch Club is bringing an around 1,100-acre luxury golf and ranch community with Tom Fazio-designed golf, including its Pinkerton 9 par-3 course and planned championship golf. The broader corridor is seeing major investment through developments including Bluejack Ranch and Kelly Ranch, adding luxury residential, golf and commercial development to this rapidly evolving area. Whether envisioned as a private residence, recreational retreat, multi-generational property or income-producing investment, 5578 Tiger Trail offers a combination that is increasingly difficult to find: privacy, existing rental income, flexible add'l living space, a pool, near Benbrook Lake and trails, and easy access to the area's growth. DO NOT DISTURB THE TENANTS OR THE OWNER. DO NOT WALK AROUND THE PROPERTY WITHOUT AN APPOINTMENT!
House + ADU
Property Type
20,430 sqft
Lot Size
1965
Year Built
Listing Date: 09/25/2026
Listed by: Teresa Von Illyes
Listing office: AmeriPlex Realty, Inc.
Source: NTREIS #21395907
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 ($149,800) 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# 21395907 · Listing office: AmeriPlex Realty, Inc.
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.