Active
4 units1,492 sqft
Cost to live here
$1,009/mo
Income to qualify: about $28,000 a year
At 20% down, 30-year fixed. From 5% down.
$120,000•Quadplex
1109 S 14th Street, Abilene, TX 79602
725 Chaparral Circle 725/727, Abilene, TX 79605
Active
Listed 33 days agoOwner-Occupant Eligible
About $1,000 a month to live here, after the rent from the other home.
Duplex2,142 sqft4 beds4 bathsListed Oct 10, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$1,000a month
The other home rents for $1,595. We hold back $287 of that for repairs and an empty month, and the rest goes toward a $2,308 monthly payment.
Income to qualify: about $50,000 a year
With how much down?
At 20% down ($68,000) 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 $47,000 of it. See the ten-year math
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.
$11,900 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Excellent Investment Opportunity Near Dyess AFB! Expand your investment portfolio with this income-producing duplex conveniently located near Dyess Air Force Base! Generating approximately $3,200 in gross monthly rental income, this property offers an attractive opportunity for investors seeking established rental income. Each unit features 2 bedrooms, 2 bathrooms, and approximately 1,070 square feet of living space, with a functional floor plan designed for comfortable living. The unique bathroom layout features separate sink and vanity areas connected by a shared bathtub and shower combination, offering added convenience and privacy. Both units feature spacious walk-in bedroom closets, washer and dryer connections, central heating and air conditioning, and covered carport parking. Recent improvements include fresh paint in select areas, newer windows, and additional attic insulation. With its convenient location near Dyess AFB, practical layouts, and existing rental income, this duplex is a great opportunity to add to your investment portfolio. Don't miss your chance to own this income-producing property!
Duplex
Property Type
8,799 sqft
Lot Size
1982
Year Built
Listing Date: 10/10/2026
Listed by: Ashley Rene Hernandez
Listing office: RE/MAX Big Country
Source: NTREIS #21409747
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%
$340,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$340,000
Your Down Payment$68,000
Financed$272,000
Estimated Monthly Payment$2,308
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 ($68,000) and 5.6%, 30-year fixed. Your rate and down payment change this.
Current Rent
Current Rent
Market Rent
Estimated Monthly Payment (Before Rental Income)
$2,308/month
Principal + Interest
$1,561Property Taxes
$393Home Insurance
$354Estimated Monthly Payment (Before Rental Income)
$2,308/month
Principal + Interest
$1,561Property Taxes
$393Home Insurance
$354$2,308/month
$1,561
$393
$354
Rental Income (1 Unit)
$1,595/month
From market rates for this unit's size.
Rental Expenses
-$287Rental Income (1 Unit)
$1,595/month
From market rates for this unit's size.
Rental Expenses
-$287$1,595/month
-$287
Cost to live hereCost to live here, after rent
$1,000/month
Cost to live hereCost to live here, after rent
$1,000/month
$1,000/month
Payment estimates shown by Series are illustrative only. Final loan terms, monthly payments, and eligibility will be determined by your mortgage loan originator.
LOCATION
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.
MLS# 21409747 · Listing office: RE/MAX Big Country
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.
