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
5204 Junius Street, Dallas, TX 75214
Active
Listed 156 days agoOwner-Occupant Eligible
About $2,716 a month to live here, after the rent from the other homes.
Quadplex3,604 sqft4 beds4 bathsListed Jun 9, 2026
A fourplex. Live in one home and rent out the other three. How it works
Live here for about
$2,716a month
The other homes rent for $4,920. We hold back $959 of that for repairs and an empty month, and the rest goes toward a $6,677 monthly payment.
Income to qualify: about $142,000 a year
With how much down?
At 20% down ($179,800) 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 $117,000 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.
$44,950 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Welcome to this beautifully updated, light-filled fourplex in the highly sought-after Junius Heights Historic District. This recently renovated property perfectly balances historic character with modern convenience, offering four architecturally unique 1-bedroom apartments. Each unit boasts an open floor plan, gorgeous hardwoods, fully updated bathrooms, and modernized kitchens with brand-new cabinetry, countertops, and updated appliances—plus an included washer and dryer! Investors can rest easy knowing the heavy lifting is already done: the property features recent foundation repair, updated AC in every unit, and a 1.5-year-old roof. Tenants will enjoy secure, electronic gated parking with 5 assigned spaces. Experience the undeniable community of Old East Dallas, located just minutes from local dining, shopping, Baylor Hospital, the Arts District, and Downtown. Don't miss this rare, turnkey historic gem! Property 5211 Worth an 8 unit complex (MLS 21296279) can be sold together!
Quadplex
Property Type
8,276 sqft
Lot Size
1930
Year Built
Listing Date: 06/09/2026
Listed by: Kelli Green
Listing office: Allie Beth Allman & Assoc.
Source: NTREIS #21295220
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%
$899,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$899,000
Your Down Payment$179,800
Financed$719,200
Estimated Monthly Payment$6,677
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.
MONTHLY BREAKDOWN
Estimate at 20% down ($179,800) and 6.0%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$6,677/month
Principal + Interest
$4,312Property Taxes
$1,586Home Insurance
$779Rental Income (3 Units)
$4,920/month
From the listing description.
Rental Expenses
-$959Cost to live hereCost to live here, after rent
$2,716/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# 21295220 · Listing office: Allie Beth Allman & Assoc.
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.
