Active
2 units6 bd6 ba4,244 sqft
Cost to live here
$5,112/moafter $2,251/mo in rent
Income to qualify: about $176,000 a year, rent counted
At 20% down, 30-year fixed. From 3.5% down.
$999,900•Duplex
7805 Denton Drive, Dallas, TX 75235
2404-2406 Colony Court, Dallas, TX 75235
Active
Listed 168 days agoOwner-Occupant Eligible
About $1,183 a month to live here, after the rent from the other home.
Duplex1,552 sqft4 beds2 bathsListed May 28, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$1,183a month
The other home rents for $1,405. We hold back $274 of that for repairs and an empty month, and the rest goes toward a $2,314 monthly payment.
Income to qualify: about $52,000 a year
With how much down?
At 20% down ($65,000) 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 $45,000 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.
$11,375 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
RECENTLY UPDATED BASED ON BUYER FEEDBACK: ALL NEW APPLIANCES, NEW BATHROOM FLOORING, NEW PAINT, ALL NEW MINI-SPLITS, NEW EXTERIOR FENCING INSTALLED, UPDATED GRASS TURF IN EXTERIOR. Charming income-producing duplex in a prime Dallas location near Dallas Love Field and the Dallas Medical District. This versatile property features two spacious 2-bedroom, 1-bath units, making it ideal for owner-occupants, investors, or house hackers seeking strong rental potential. Each unit offers functional layouts, updated appliances, beautiful hardwood floors, and separate entrances for added privacy. Central air was installed in all units in 2025, adding modern comfort and efficiency. One unit is currently vacant and the other is tenant occupied. Both floorplans are the exact same. Positioned in a high-demand rental corridor with convenient access to downtown Dallas, major hospitals, airports, dining, and entertainment, this property presents excellent upside for long-term rentals, mid-term furnished housing, or future value-add improvements. Market rents in the area are approximately $1,700 per side, offering attractive income potential for investors. Whether you're expanding your portfolio or looking to live in one unit while generating income from the other, this is a rare opportunity in a rapidly growing area.
Duplex
Property Type
6,074 sqft
Lot Size
1947
Year Built
Listing Date: 05/28/2026
Listed by: Kayode Adegoke
Listing office: eXp Realty LLC
Source: NTREIS #21251571
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%
$325,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$325,000
Your Down Payment$65,000
Financed$260,000
Estimated Monthly Payment$2,314
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 ($65,000) 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)
$2,314/month
Principal + Interest
$1,493Property Taxes
$501Home Insurance
$320Estimated Monthly Payment (Before Rental Income)
$2,314/month
Principal + Interest
$1,493Property Taxes
$501Home Insurance
$320$2,314/month
$1,493
$501
$320
Rental Income (1 Unit)
$1,405/month
From the listing description.
Rental Expenses
-$274Rental Income (1 Unit)
$1,405/month
From the listing description.
Rental Expenses
-$274$1,405/month
-$274
Cost to live hereCost to live here, after rent
$1,183/month
Cost to live hereCost to live here, after rent
$1,183/month
$1,183/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# 21251571 · Listing office: eXp Realty LLC
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.
