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
112 N Adams Avenue, Dallas, TX 75208
Active
Listed 180 days agoOwner-Occupant Eligible
About $3,428 a month to live here, after the rent from the other home.
Duplex2,088 sqft5 beds2 bathsListed May 16, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$3,428a month
The other home rents for $1,168. We hold back $228 of that for repairs and an empty month, and the rest goes toward a $4,368 monthly payment.
Income to qualify: about $111,000 a year
With how much down?
At 20% down ($124,980) 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 $86,000 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.
$21,872 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Grant Eligible for up to $17,500. Nestled in the heart of the vibrant Bishop Arts District in Oak Cliff, 110-112 N Adams Ave is a beautifully renovated duplex that perfectly combines charm, modern convenience, and incredible investment potential. This property offers two thoughtfully designed units, one featuring 3 bedrooms, 1 bathrooms and the other with 2 bedrooms and 1 bathroom. Both offer a very functional open layout that feels both spacious and inviting. Step inside to discover stylish updates throughout, including sleek quartz countertops, newer cabinetry, and updated appliances in the kitchens. Luxury vinyl plank flooring, and upgraded lighting-fixtures. Both units boast private fenced yards and patio spaces, offering a serene retreat for morning coffee or evening gatherings. This duplex isn’t just a home; it’s an opportunity. Currently operating as a successful short-term rental, it’s a proven income generator with potential for continued profitability. Plus, the property is situated in an area of exciting redevelopment, making it a perfect choice for savvy investors or homeowners looking to plant roots in one of Dallas’s most dynamic neighborhoods. Don’t miss your chance to own a prime piece of the Bishop Arts lifestyle—whether you’re envisioning a full-time residence, an income property, or both, this duplex delivers on every level.
Duplex
Property Type
6,055 sqft
Lot Size
1945
Year Built
Listing Date: 05/16/2026
Listed by: John Weber
Listing office: Compass RE Texas, LLC.
Source: NTREIS #21267883
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%
$624,900
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$624,900
Your Down Payment$124,980
Financed$499,920
Estimated Monthly Payment$4,368
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 ($124,980) 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)
$4,368/month
Principal + Interest
$2,870Property Taxes
$1,068Home Insurance
$430Estimated Monthly Payment (Before Rental Income)
$4,368/month
Principal + Interest
$2,870Property Taxes
$1,068Home Insurance
$430$4,368/month
$2,870
$1,068
$430
Rental Income (1 Unit)
$1,168/month
From the listing description.
Rental Expenses
-$228Rental Income (1 Unit)
$1,168/month
From the listing description.
Rental Expenses
-$228$1,168/month
-$228
Cost to live hereCost to live here, after rent
$3,428/month
Cost to live hereCost to live here, after rent
$3,428/month
$3,428/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# 21267883 · Listing office: Compass RE Texas, 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.
