Active
3 units4 bd3 ba3,044 sqft
Cost to live here
$435/moafter $2,754/mo in rent
Income to qualify: about $49,000 a year, rent counted
At 20% down, 30-year fixed. From 5% down.
$295,000•Triplex
2624 N 17th Street, Waco, TX 76708
6509 Wiethorn Drive 6511, Waco, TX 76710
Active
Listed 7 days agoOwner-Occupant Eligible
About $1,106 a month to live here, after the rent from the other home.
Duplex2,688 sqft3 beds2 bathsListed Nov 5, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$1,106a month
The other home rents for $1,700. We hold back $306 of that for repairs and an empty month, and the rest goes toward a $2,500 monthly payment.
Income to qualify: about $54,000 a year
With how much down?
At 20% down ($67,800) 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.
$11,865 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
INVESTMENT OPPORTUNITY WITH IMMEDIATE INCOME POTENTIAL! Whether you're looking to expand your investment portfolio or live in one unit while generating rental income from the other, this versatile duplex offers an excellent opportunity! Each side features 3 bedrooms and 2 bathrooms, providing spacious and functional living arrangements. One unit is currently occupied by a month-to-month tenant, offering existing rental income and flexibility for the new owner, while the second unit is vacant and ready for immediate occupancy or a new tenant. Both units offer comfortable living spaces, a large yard, fenced backyard areas, and back patios perfect for relaxing or entertaining. Conveniently located near schools, shopping, dining, and everyday amenities, this property offers an attractive combination of location, flexibility, and income potential. Whether you're a seasoned investor, a first-time buyer looking to offset your mortgage with rental income, or someone seeking a multi-generational living arrangement, this property offers endless possibilities. LIVE IN ONE, RENT THE OTHER, OR ADD BOTH UNITS TO YOUR RENTAL PORTFOLIO! Don't miss this opportunity to own an income-producing property with room to grow!
Duplex
Property Type
10,498 sqft
Lot Size
1970
Year Built
Listing Date: 11/05/2026
Listed by: Carrie Millea
Listing office: White Label Realty
Source: NTREIS #21428100
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%
$339,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$339,000
Your Down Payment$67,800
Financed$271,200
Estimated Monthly Payment$2,500
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 ($67,800) 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)
$2,500/month
Principal + Interest
$1,557Property Taxes
$499Home Insurance
$444Estimated Monthly Payment (Before Rental Income)
$2,500/month
Principal + Interest
$1,557Property Taxes
$499Home Insurance
$444$2,500/month
$1,557
$499
$444
Rental Income (1 Unit)
$1,700/month
From market rates for this unit's size.
Rental Expenses
-$306Rental Income (1 Unit)
$1,700/month
From market rates for this unit's size.
Rental Expenses
-$306$1,700/month
-$306
Cost to live hereCost to live here, after rent
$1,106/month
Cost to live hereCost to live here, after rent
$1,106/month
$1,106/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# 21428100 · Listing office: White Label Realty
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.
