About $2,405 a month to live here, after the rent from the other home.
A house with a second home on the lot. Live in one and rent out the other. How it works
Live here for about
The second home on the lot rents for $1,964. We hold back $354 of that for repairs and an empty month, and the rest goes toward a $4,015 monthly payment.
Income to qualify: about $94,000 a year
With how much down?
At 20% down ($105,000) 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 $69,000 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.
$15,750 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
Bring Your Vision to Life—A Private Retreat with Room to Grow. Set on 1.57 unrestricted acres behind a private gated entry, 2913 County Road 920 offers space, privacy, and versatility in Johnson County. With Chisholm Trail Parkway less than half a mile away, this peaceful setting provides convenient access to Fort Worth and nearby amenities. The main residence features four bedrooms, three bathrooms, two living rooms, a dining room, a kitchen, and an oversized garage. A separate two-bedroom, one-bath ADU includes a kitchenette, laundry room, and bonus room, creating valuable flexibility for guests, extended family, multigenerational living, a home office, or creative pursuits. The ADU also presents an opportunity for rental income, providing potential secondary income or a way to help offset the cost of ownership. Whether used as a long-term rental, guest suite, or private space for family members, this additional dwelling is a standout feature of the property. A pond adds to the property’s appeal, while the RV hookup provides added convenience for recreational vehicles and visiting guests. With no deed restrictions, the acreage offers room to garden, gather, explore future improvements, or create dedicated spaces for work and recreation. Whether you envision a private retreat, a place to bring generations together, or a property with income potential and room to grow, this offering provides a rare opportunity to enjoy today and shape for tomorrow. Motivated sellers welcome offers and will consider owner financing with mutually agreeable terms.
House + ADU
Property Type
68,389 sqft
Lot Size
1984
Year Built
Listing Date: 07/21/2026
Listed by: Christine Steele
Listing office: Serhant Texas, LLC
Source: NTREIS #21413812
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 6.0% on a 30-year fixed loan, taxes, insurance and any HOA dues. Your rate and down payment change this.
Estimate at 20% down ($105,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
From the listing description.
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# 21413812 · Listing office: Serhant Texas, LLC
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 3% down.