Selected for the Terner Labs Housing Venture Lab

112 St Elias Drive, Burleson, TX 76028

Active
Listed 32 days ago
Owner-Occupant Eligible
$669,500

About $3,895 a month to live here, after the rent from the other home.

House + ADU3,124 sqft4 beds4 bathsListed Oct 11, 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

$3,895a 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 $4,862 monthly payment.

Income to qualify: about $125,000 a year

With how much down?

At 20% down ($133,900) 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 $87,000 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.

$20,085 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

This custom-built John Houston home opens up to an impressive spiral staircase, floor to ceiling windows that showcase stunning Fort Worth skyline views. The open floor plan includes gas corner fireplace with seamless flow to the island kitchen with farm sink, a gas cooktop, walk-in pantry, sleek finishes, and effortless flow into the dining area overlooking the backyard. The primary suite is a true retreat with a wall-to-wall shower, quartz counters, double vanities, and a walk-in closet that connects directly to the laundry room for everyday convenience. Upstairs are two bedrooms that share a stylish Jack-and-Jill bath, including one bedroom with a reading alcove that overlooks the street below. A main-level ensuite sits next to a fifth bedroom with French doors that can serve as an ideal study. A standout feature is the in-law suite, complete with a full bath, cozy kitchenette, efficient living-bedroom layout, and its own private porch, perfect for extended family or guests seeking independence. From skyline views to flexible living spaces, this home delivers comfort, character, and multi-generational versatility in one beautifully designed package.

House + ADU

Property Type

10,803 sqft

Lot Size

2018

Year Built

Listing Date: 10/11/2026

Listed by: Paula Alcala

Listing office: Ponderosa &Associates,REALTORS

Source: NTREIS #21374101

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%
$669,500

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$669,500
Your Down Payment$133,900
Financed$535,600
Estimated Monthly Payment$4,862

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 ($133,900) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$4,862/month
Principal + Interest
$3,211
Property Taxes
$1,116
Home Insurance
$510
HOA$25
Rental Income (1 Unit)
$1,138/month

From the listing description.

Rental Expenses
-$171
Cost to live here
$3,895/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# 21374101 · Listing office: Ponderosa &Associates,REALTORS

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.