Selected for the Terner Labs Housing Venture Lab

520 & 522 Woodbine Avenue, Dallas, TX 75203

Active
Listed 128 days ago
Owner-Occupant Eligible
$818,800

About $3,589 a month to live here, after the rent from the other home.

Duplex3,870 sqft6 beds8 bathsListed Jul 7, 2026

A duplex. Live in one home and rent out the other. How it works

Live here for about

$3,589a month

The other home rents for $2,593. We hold back $389 of that for repairs and an empty month, and the rest goes toward a $5,793 monthly payment.

Income to qualify: about $138,000 a year

With how much down?

At 20% down ($163,760) 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 $113,000 of it. See the ten-year math

See which homes fit your numbers
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.

$28,658 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

520 Woodbine- New Construction Luxury Duplex - No HOA- Morrell DART Station— 6 Min Walk. 1 Min Drive Motivated Seller — Recently reduced to $818,800 Rare opportunity to own a stunning new construction duplex in one of Dallas's most exciting and transit-connected neighborhoods. Two nearly identical units, each approximately 1,935 sq ft (appx. 3,870 sq ft total), each delivering 3 bedrooms with private ensuite baths and finish levels that rival the finest single-family homes on the market. Each unit features two spacious upstairs bedrooms, both with large walk-in closets loaded with built-in shelving. One upstairs bedroom in each unit opens directly onto its own private balcony showcasing Dallas skyline views. The two bedrooms are so equally impressive that choosing a master is genuinely difficult. A third bedroom on the main level with its own ensuite bath provides ideal flexibility for guests, a home office, or multi-generational living. The two units are distinguished by their cabinetry — one showcasing dramatic matte black shaker cabinets, the other warm espresso brown Unlike most urban properties near transit, each unit boasts its own private 2-car garage plus an extended driveway — a rare and highly desirable feature that commands premium rents and eliminates one of the most common tenant pain points in urban Dallas. The Investment Opportunity No HOA means no restrictions and no fees eating into your returns. New construction means zero deferred maintenance and nothing but turnkey, move-in-ready luxury. Live in one unit and let the other generate income, or lease both for maximum cash flow. With premium finishes that command top-of-market rents, a private garage and extended driveway per unit, a DART station literally one minute away, and proximity to some of Dallas's most desirable dining and entertainment destinations, the income potential here is exceptional. This is the kind of asset that performs from day one — don't miss it.

Duplex

Property Type

10,237 sqft

Lot Size

2026

Year Built

Listing Date: 07/07/2026

Listed by: Vivian Anyanka

Listing office: Keller Williams Frisco Stars

Source: NTREIS #21297927

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%
$818,800

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$818,800
Your Down Payment$163,760
Financed$655,040
Estimated Monthly Payment$5,793

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 ($163,760) and 5.6%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$5,793/month
Principal + Interest
$3,760
Property Taxes
$1,435
Home Insurance
$598
Rental Income (1 Unit)
$2,593/month

From the listing description.

Rental Expenses
-$389
Cost to live here
$3,589/month

Payment estimates shown by Series are illustrative only. Final loan terms, monthly payments, and eligibility will be determined by your mortgage loan originator.

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.

NTREIS logo

MLS# 21297927 · Listing office: Keller Williams Frisco Stars

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.