About $2,154 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 $1,729. We hold back $337 of that for repairs and an empty month, and the rest goes toward a $3,546 monthly payment.
Income to qualify: about $83,000 a year
With how much down?
At 20% down ($99,000) 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 $65,000 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.
$14,850 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
A rare find in Fort Worth's beloved Historic Fairmount District! Bursting with character, charm, and incredible versatility, this rare property offers THREE distinct living spaces, including a 2-bedroom, 2-bath main residence, an attached 1-bedroom, 1-bath guest suite within the main dwelling, PLUS a separate detached accessory dwelling unit! Just a short stroll from the vibrant restaurants, coffee shops, boutiques, and entertainment along Magnolia Avenue, this one-of-a-kind opportunity combines historic charm with exceptional flexibility. The main residence welcomes you with an inviting covered front porch, beautiful hardwood floors, tall ceilings, abundant natural light, and timeless architectural details that reflect the character of this treasured neighborhood. Two additional living quarters offer endless possibilities for multigenerational living, extended guests, private workspaces, or potential rental income. Both additional units are currently vacant, allowing the next owner to explore the possibilities from day one! Zoned C - Medium Density Multifamily, this property offers an added layer of versatility in an already exceptional location. Significant improvements include a Class 4 impact-resistant roof, replacement of the main sewer line from the house to the alley, updated composite side porch decking, automatic irrigation system, and replacement of the exterior A-C unit, and more. With its unique configuration, thoughtful improvements, and unbeatable proximity to Magnolia Avenue, this is a rare opportunity to own a truly distinctive piece of Fairmount with room to live, host, and explore income-producing possibilities!
House + ADU
Property Type
7,013 sqft
Lot Size
1926
Year Built
Listing Date: 10/22/2026
Listed by: Michelle Stum
Listing office: Briggs Freeman Sotheby's Int'l
Source: NTREIS #21418492
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 ($99,000) 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# 21418492 · Listing office: Briggs Freeman Sotheby's Int'l
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.