Selected for the Terner Labs Housing Venture Lab

828 Highland Village Road, Highland Village, TX 75077

Active
Listed 44 days ago
Owner-Occupant Eligible
$500,000

About $2,330 a month to live here, after the rent from the other home.

House + ADU2,447 sqft3 beds4 bathsListed Sep 29, 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

$2,330a month

The second home on the lot rents for $1,485. We hold back $267 of that for repairs and an empty month, and the rest goes toward a $3,548 monthly payment.

Income to qualify: about $86,000 a year

With how much down?

At 20% down ($100,000) 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 $65,000 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.

$15,000 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

A log cabin by the lake—right in the heart of Highland Village! This one-of-a-kind home feels like a private retreat, with the lake, park and trails just moments from your front door. Imagine morning walks by the water, evenings by the beautiful rock fireplace, and weekends spent enjoying your own resort-like backyard and sparkling pool. Inside, the warm character of a log cabin meets a wonderfully flexible floor plan with multiple living spaces and room to spread out. One of the home's most unique features is the apartment-style additional bedroom and living space, complete with its own kitchenette and bath—ideal for guests, multigenerational living, an older child, private office or extended stays. Vaulted ceilings and hardwood floors add to the home's character, while the backyard feels made for Texas summers, entertaining and relaxing by the pool. Tucked into an established Highland Village neighborhood with no HOA, this isn't your typical suburban home—it's a little bit of lake life, a little bit of vacation, and a whole lot of personality. Come home to a place that feels like a getaway every single day.ome to 828 Highland Village Rd — a versatile, beautifully maintained home with incredible flexibility in the heart of Highland Village!

House + ADU

Property Type

10,977 sqft

Lot Size

1973

Year Built

Listing Date: 09/29/2026

Listed by: Missy Phipps

Listing office: Keller Williams Realty-FM

Source: NTREIS #21398793

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%
$500,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$500,000
Your Down Payment$100,000
Financed$400,000
Estimated Monthly Payment$3,548

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 ($100,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$3,548/month
Principal + Interest
$2,398
Property Taxes
$688
Home Insurance
$462
Rental Income (1 Unit)
$1,485/month

From the listing description.

Rental Expenses
-$267
Cost to live here
$2,330/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# 21398793 · Listing office: Keller Williams Realty-FM

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.