About $1,596 a month to live here, after the rent from the other home.
A duplex. Live in one home and rent out the other. How it works
Live here for about
The other home rents for $1,975. We hold back $385 of that for repairs and an empty month, and the rest goes toward a $3,186 monthly payment.
Income to qualify: about $71,000 a year
With how much down?
At 20% down ($87,800) and 5.6%, 30-year fixed. Your rate and down payment change this.
Get rich slow: keep this loan ten years and the payments pay off about $60,000 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.
$15,365 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Historic Ryan Place Tudor Duplex and Income-Producing Investment Opportunity Step into the charm and character of Historic Ryan Place with this distinctive 1930s Tudor-style duplex, offering an excellent opportunity for an investor or owner-occupant seeking historic architecture paired with established rental income. Unit A features 2 bedrooms and 1 bath with Unit B being 2 bedrooms and 2 baths. The home retains its original wood flooring in many of the living areas, complementing the timeless character of the Tudor architecture. The primary bedroom in Unit B is especially spacious, offering plenty of room for a comfortable sitting area, reading nook, or dedicated study space. Its private bath includes a single vanity and a tub-shower combination. The second bathroom showcases charming period-style pink ceramic tile, while the primary bath features period-style blue ceramic tile, adding authentic vintage character that is increasingly difficult to find in today's homes. A spacious dining room provides flexibility for today's lifestyle and could easily serve as a home office, study, second living area, or other flex space. The efficient galley kitchen includes a convenient laundry area with a washer and dryer. Each rental includes a refrigerator. Outdoor amenities include a shared front porch and a shared detached carport-garage and storage area. Additional parking in back near garage. Located in the sought-after Historic Ryan Place neighborhood, this duplex offers the opportunity to own a property with historic appeal, architectural character, and existing rental income. A compelling option for those looking for a Fort Worth investment property with personality and long-term potential.
Duplex
Property Type
1,119 sqft
Lot Size
1929
Year Built
Listing Date: 10/06/2026
Listed by: Brooke Allen
Listing office: Reata Realty
Source: NTREIS #21397301
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 5.6% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.
Estimate at 20% down ($87,800) and 5.6%, 30-year fixed. Your rate and down payment change this.
From market rates for this unit's size.
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# 21397301 · Listing office: Reata 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.
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.