Selected for the Terner Labs Housing Venture Lab

2307 Carisbrooke Loop, College Station, TX 77845

Active
Listed 44 days ago
Owner-Occupant Eligible
$389,000

About $1,888 a month to live here, after the rent from the other home.

House + ADU2,622 sqft4 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

$1,888a month

The second home on the lot rents for $1,138. We hold back $171 of that for repairs and an empty month, and the rest goes toward a $2,855 monthly payment.

Income to qualify: about $69,000 a year

With how much down?

At 20% down ($77,800) 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 $51,000 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.

$11,670 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Tucked away on a cul-de-sac and backing to a peaceful greenbelt, this 4-bedroom, 3.5-bath home offers spacious living, added privacy, and a unique opportunity for rental income! The inviting open floor plan features luxury vinyl flooring and a spacious kitchen with granite countertops, a pantry, and plenty of storage. The expansive primary suite is a retreat of its own, complete with a soaking tub and versatile bonus space perfect for a home office, nursery, sitting area, or whatever fits your needs. Cat6a Ethernet has been installed throughout the home, providing high-speed high speed internet connections ideal for home offices, networking, servers, gaming and more. One of the property's standout features is the attached mother in-law suite with its own private entrance, currently operating as an Airbnb with consistent bookings! Whether you're looking for additional income, a private space for extended family, or comfortable guest accommodations, this space offers plenty of flexibility. Step outside to a fenced backyard and covered patio, offering a private, inviting space to unwind. With nearby walking trails and a park, outdoor recreation is just minutes away. Combining a desirable location, flexible living spaces, and established short-term rental use, this home has so much to offer!

House + ADU

Property Type

5,271 sqft

Lot Size

2012

Year Built

Listing Date: 09/29/2026

Listed by: Andy Martinez

Listing office: Texas Premier Realty

Source: NTREIS #21398754

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%
$389,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$389,000
Your Down Payment$77,800
Financed$311,200
Estimated Monthly Payment$2,855

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 ($77,800) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$2,855/month
Principal + Interest
$1,866
Property Taxes
$587
Home Insurance
$374
HOA$28
Rental Income (1 Unit)
$1,138/month

From the listing description.

Rental Expenses
-$171
Cost to live here
$1,888/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# 21398754 · Listing office: Texas Premier Realty

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.