Selected for the Terner Labs Housing Venture Lab

820 Ash Street, Burleson, TX 76028

Active
Listed 29 days ago
Owner-Occupant Eligible
$369,000

About $1,398 a month to live here, after the rent from the other home.

Duplex2,174 sqft4 beds2 bathsListed Oct 14, 2026

A duplex. Live in one home and rent out the other. How it works

Live here for about

$1,398a month

The other home rents for $1,550. We hold back $279 of that for repairs and an empty month, and the rest goes toward a $2,669 monthly payment.

Income to qualify: about $61,000 a year

With how much down?

At 20% down ($73,800) 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 $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.

$12,915 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

820 and 822 Ash Street. Excellent investment and cash flow opportunity to acquire a remodeled, full duplex with consistent rental demand in the area. New roof 2026. Remodel completed in 2019 and very well maintained by current owners. Property is ready as is with finished make ready. Each Unit is approximately 1,077sqft and features 2 Bedrooms, 1 Bathroom, modern ceramic floor tile throughout, double vanity, updated mirrors and lighting, walk in closets with double closet in primary bedroom, ceiling fans, updated kitchen with tile backsplash, refrigerators, separate utility room with built in cabinets, rear parking covered and uncovered, front porch, large parking and open area in back with side yard, and more. Additional cash flow and net income opportunities by reducing covered expenses. Existing monthly leases are for $1,550 which currently includes the landlord paying for mowing and water expenses. This growing area and property sees high demand for living and tenant inquiries. Minutes from the highway, groceries, restaurants, entertainment, and schools. Please contact agent for scheduling showing appointments. New pictures are shown of unit 822.

Duplex

Property Type

9,496 sqft

Lot Size

1978

Year Built

Listing Date: 10/14/2026

Listed by: Lucas Sawyer

Listing office: DFW Real Estate Group

Source: NTREIS #21411187

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%
$369,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$369,000
Your Down Payment$73,800
Financed$295,200
Estimated Monthly Payment$2,669

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.

MONTHLY BREAKDOWN

Estimate at 20% down ($73,800) and 5.6%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$2,669/month
Principal + Interest
$1,695
Property Taxes
$563
Home Insurance
$411
Rental Income (1 Unit)
$1,550/month

From the listing description.

Rental Expenses
-$279
Cost to live here
$1,398/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# 21411187 · Listing office: DFW Real Estate Group

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.