Selected for the Terner Labs Housing Venture Lab

3705 Collinwood Avenue, Fort Worth, TX 76107

Active
Listed 23 days ago
Owner-Occupant Eligible
$365,000

About $1,449 a month to live here, after the rent from the other home.

House + ADU1,159 sqft3 beds3 bathsListed Oct 20, 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

$1,449a month

The second home on the lot rents for $1,350. We hold back $263 of that for repairs and an empty month, and the rest goes toward a $2,536 monthly payment.

Income to qualify: about $59,000 a year

With how much down?

At 20% down ($73,000) 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 $48,000 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.

$10,950 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Cutest Arlington Heights cottage in Arlington Heights, close to Cultural district, Will Rogers, and Dickies Arena! 500 SQ FT GUEST HOUSE with full bath and kitchenette (House Sq footage - 1140 sq ft 2 bed 1.5, and 500 SQ ft backhouse 1 bed 1 bath). This is a home that lives much bigger than it's small footprint, and a tremendous amount of versatility. Remodeled and ready, it has NEWWINDOWS (2023) AND NEWER ROOF (2020), and current owners did some upgrades while in the home as well. Large backyard is perfect for an entertaining space, and ready for new owners!

House + ADU

Property Type

6,011 sqft

Lot Size

1946

Year Built

Listing Date: 10/20/2026

Listed by: Mark Philpot

Listing office: League Real Estate

Source: NTREIS #21411214

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%
$365,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$365,000
Your Down Payment$73,000
Financed$292,000
Estimated Monthly Payment$2,536

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 ($73,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$2,536/month
Principal + Interest
$1,751
Property Taxes
$546
Home Insurance
$239
Rental Income (1 Unit)
$1,350/month

From market rates for this unit's size.

Rental Expenses
-$263
Cost to live here
$1,449/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# 21411214 · Listing office: League Real Estate

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.