Active
2 units3 bd2 ba2,428 sqft
Cost to live here
$3,083/moafter $1,099/mo in rent
Income to qualify: about $101,000 a year, rent counted
At 20% down, 30-year fixed. From 3% down.
$550,000•House + ADU
1627 Rockport Road, Sherman, TX 75092
419 N Grand Avenue A B, Sherman, TX 75090
Active
Listed 17 days agoOwner-Occupant Eligible
About $1,030 a month to live here, after the rent from the other home.
Duplex2,197 sqft5 beds2 bathsListed Oct 26, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$1,030a month
The other home rents for $1,135. We hold back $221 of that for repairs and an empty month, and the rest goes toward a $1,944 monthly payment.
Income to qualify: about $44,000 a year
With how much down?
At 20% down ($50,100) 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 $35,000 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.
$8,768 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Full duplex investment opportunity directly across from Austin College in Sherman! Expand your rental portfolio or occupy the available front unit while collecting rental income from Unit B. The recently renovated front unit offers 3 bedrooms, 1 bathroom, and plenty of character, featuring wood floors, large windows with abundant natural light, neutral interior colors, and built-in dining room cabinets. The spacious kitchen features granite countertops and new vinyl flooring, while the bathroom includes an updated vanity and fixtures. Unit B offers 2 bedrooms, 1 bathroom, and updates throughout, with a tenant in place through February 2027. With 5 total bedrooms across two units, this property offers flexibility for investors and owner-occupants alike!
Duplex
Property Type
11,456 sqft
Lot Size
1950
Year Built
Listing Date: 10/26/2026
Listed by: Melanie Steele
Listing office: McCaw Properties
Source: NTREIS #21426868
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%
$250,500
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$250,500
Your Down Payment$50,100
Financed$200,400
Estimated Monthly Payment$1,944
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 ($50,100) 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)
$1,944/month
Principal + Interest
$1,150Property Taxes
$341Home Insurance
$453Estimated Monthly Payment (Before Rental Income)
$1,944/month
Principal + Interest
$1,150Property Taxes
$341Home Insurance
$453$1,944/month
$1,150
$341
$453
Rental Income (1 Unit)
$1,135/month
From market rates for this unit's size.
Rental Expenses
-$221Rental Income (1 Unit)
$1,135/month
From market rates for this unit's size.
Rental Expenses
-$221$1,135/month
-$221
Cost to live hereCost to live here, after rent
$1,030/month
Cost to live hereCost to live here, after rent
$1,030/month
$1,030/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# 21426868 · Listing office: McCaw Properties
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.
