About $7,250 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 $1,567. We hold back $235 of that for repairs and an empty month, and the rest goes toward a $8,582 monthly payment.
Income to qualify: about $224,000 a year
With how much down?
At 20% down ($239,000) 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 $156,000 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.
$35,850 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
A standout cabana retreat sets this luxury property apart in Waterfront, a gated community on Eagle Mountain Lake. The cabana offers approximately 860 square feet of additional living space, separate from the main home and not included in the advertised square footage. Featuring a guest room, living area, full bath, and kitchenette, this versatile retreat is ideal for hosting guests, accommodating extended family, or enjoying multigenerational living. Its two garage spaces bring the property’s total to five. Built in 2008 and completely remodeled in the last few years. Meticulously cared for and maintained, with a $100,000 roof replacement completed in October 2026. The main dwelling offers four bedrooms and 3 baths, with both the primary suite and a guest suite downstairs. A modern, open floor plan centers around a spectacular kitchen thoughtfully redesigned for gathering, entertaining, and everyday living. Solid iron entry doors, cathedral ceilings, and 10-foot ceilings throughout complement the refined finishes. The spacious primary suite features a beautifully appointed bath with modern floating vanities and an expansive shower showcasing striking tilework. Oversized bedrooms, walk-in closets, and a dedicated study provide room to spread out. Upstairs, a game room, balcony, and separate media room offer inviting spaces for recreation and relaxation. Built-in speakers enhance the main living area and game room, with additional entertainment areas prewired for sound. Exceptional outdoor living continues with an extended covered patio and stylish pergola overlooking the heated saltwater pool, complete with a tanning ledge and in-pool seating. A roll-out entertainment unit makes catching the game poolside part of the appeal. Enjoy access to the community boat launch, dock, parks, greenbelts, and tennis courts, with downtown Fort Worth approximately 20 minutes away.
House + ADU
Property Type
22,477 sqft
Lot Size
2008
Year Built
Listing Date: 11/12/2026
Listed by: Elise Sessions
Listing office: Harrison Wade Real Estate
Source: NTREIS #21425655
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 ($239,000) 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# 21425655 · Listing office: Harrison Wade 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.
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 3.5% down.