Active
2 units4 bd3 ba2,428 sqft
Cost to live here
$2,595/moafter $1,631/mo in rent
Income to qualify: about $96,000 a year, rent counted
At 20% down, 30-year fixed. From 3% down.
$599,000•House + ADU
107 Lemley Drive, Heath, TX 75032
3219 Permian Drive, Heath, TX 75126
Active
Listed 14 days agoOwner-Occupant Eligible
About $1,789 a month to live here, after the rent from the other home.
House + ADU2,549 sqft3 beds4 bathsListed Oct 29, 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
$1,789a month
The second home on the lot rents for $1,547. We hold back $232 of that for repairs and an empty month, and the rest goes toward a $3,104 monthly payment.
Income to qualify: about $72,000 a year
With how much down?
At 20% down ($85,980) 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 $56,000 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.
$12,897 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
TWO HOMES UNDER ONE ROOF! TWO FULL KITCHENS. THREE LIVING AREAS. RARE MULTIGEN LIVING IN ROCKWALL ISD! Welcome to this immaculate, beautifully updated home in desirable Heath, TX! Offering 3 bedrooms, 3.5 bathrooms, and 2,549 square feet of thoughtfully designed living space. A blend of style, comfort, and incredible versatility. Step inside to soaring ceilings, gorgeous hardwood floors, and a stone fireplace. The spacious kitchen features quartz countertops, designer tile backsplash, generous cabinetry, and a large pantry. The main floor primary suite offers a relaxing retreat with a spacious bathroom, separate tub and shower, and oversized walk-in closet. THE SHOWSTOPPER? PRIVATE, FULLY EQUIPPED SECOND LIVING QUARTERS! With its OWN EXTERIOR ENTRANCE, full kitchen, bedroom, bathroom, living space, and PRIVATE LAUNDRY. Ideal for your family, multi-generational needs, or guests seeking comfort and independence—all under one roof! Upgrades to auxiliary living space: new LVT flooring and trim, new backsplash, reconfigured cabinets to accommodate new range and microwave. Head upstairs to a THIRD private living area featuring a bonus room, bedroom, full bathroom, and expansive attic storage. The oversized 3-car garage adds even more flexibility with a classy built-in, climate-controlled office or flex space. Outside enjoy the oversized covered patio with a generous backyard with raised garden beds. Perfect for entertaining and relaxing! Just HALF A BLOCK from the community pool. Minutes from Lake Ray Hubbard. Convenient to Rockwall, Dallas, shopping, and dining. This well maintained, updated home is a rare combination of privacy, flexibility, and lifestyle. Truly a one-of-a-kind opportunity. Rockwall ISD!
House + ADU
Property Type
9,365 sqft
Lot Size
2018
Year Built
Listing Date: 10/29/2026
Listed by: Brent King
Listing office: Brent King Group
Source: NTREIS #21398648
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%
$429,900
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$429,900
Your Down Payment$85,980
Financed$343,920
Estimated Monthly Payment$3,104
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 ($85,980) and 6.0%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$3,104/month
Principal + Interest
$2,062Property Taxes
$596Home Insurance
$416HOA$30
Rental Income (1 Unit)
$1,547/month
From the listing description.
Rental Expenses
-$232Cost to live hereCost to live here, after rent
$1,789/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# 21398648 · Listing office: Brent King 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.