Selected for the Terner Labs Housing Venture Lab

3601 Primrose Avenue, Fort Worth, TX 76111

Active
Listed 21 days ago
Owner-Occupant Eligible
$280,000

About $1,262 a month to live here, after the rent from the other home.

House + ADU1,614 sqft3 beds2 bathsListed Oct 22, 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

$1,262a month

The second home on the lot rents for $1,000. We hold back $195 of that for repairs and an empty month, and the rest goes toward a $2,067 monthly payment.

Income to qualify: about $49,000 a year

With how much down?

At 20% down ($56,000) 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 $37,000 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.

$8,400 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Cottage charm with a whole lot of possibility! What truly sets this home apart is the opportunity to enjoy two distinct living spaces under one roof, offering a rare combination of togetherness and independence that can adapt to a variety of lifestyles and changing needs over time. This updated and inviting 1940s home offers 1,614 square feet of versatile living space and a welcoming front porch. Inside, the main level features a comfortable living room with built-in shelving along the walkway to the kitchen. The kitchen offers updated granite countertops and cabinetry, black subway tile backsplash, a large sink, and dining area. The utility room provides additional pantry and storage shelving. The refrigerator, washer, and dryer can stay, making it move-in ready! Thoughtful modern features include a tankless water heater, offering an efficient space-saving alternative. The main level includes two bedrooms and a full bathroom, with the primary bedroom featuring two closets. Through the primary bedroom, you can access to the backyard and stairs leading to the upper level. The upstairs living area functions almost like a private apartment, complete with its own separate exterior entrance, one bedroom, a full bathroom, kitchenette, living room, and dedicated storage. This thoughtfully designed space is ideal for multigenerational living, hosting extended family or guests, providing a private retreat for a young adult, or creating a comfortable space for someone who values independence while remaining close to home. With its cottage character and distinctive two-level layout, this home offers a unique opportunity to make the space your own!

House + ADU

Property Type

4,792 sqft

Lot Size

1940

Year Built

Listing Date: 10/22/2026

Listed by: Becca Davis

Listing office: Ebby Halliday, REALTORS

Source: NTREIS #21418175

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%
$280,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$280,000
Your Down Payment$56,000
Financed$224,000
Estimated Monthly Payment$2,067

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 ($56,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$2,067/month
Principal + Interest
$1,343
Property Taxes
$391
Home Insurance
$333
Rental Income (1 Unit)
$1,000/month

From the listing description.

Rental Expenses
-$195
Cost to live here
$1,262/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# 21418175 · Listing office: Ebby Halliday, 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.