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
5617 Victor Street, Dallas, TX 75214
Active
Listed 112 days agoOwner-Occupant Eligible
About $1,922 a month to live here, after the rent from the other home.
Duplex1,473 sqft3 beds3 bathsListed Jul 23, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$1,922a month
The other home rents for $1,190. We hold back $232 of that for repairs and an empty month, and the rest goes toward a $2,880 monthly payment.
Income to qualify: about $70,000 a year
With how much down?
At 20% down ($83,000) 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 $57,000 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.
$14,525 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
5619 is currently vacant and the only unit available for showings. 5617 is currently being leased at $1,225 per month with a lease expiration on Sept 30, 2026. There is additional room to increase rents as well - these are both under market. This fully remodeled duplex is an incredible opportunity for homeowners and savvy investors seeking a turnkey property in a prime location. Super close to downtown Dallas in a quickly appreciating area, this property would be amazing for the House Hacker or live in occupy investor looking to build equity while helping offset their mortgage payment. Each side boasts a thoughtfully crafted layout, providing a unique and inviting living experience. One side features a spacious one bedroom and beautifully renovated bathroom, while the other offers two generous bedrooms and a stylishly updated one and a half bathroom. The property has been recently updated with 2 brand-new HVAC systems, an updated plumbing system, redesigned kitchens with quartz counters and modern backsplash, new LVP floors, fresh interior and exterior paint. The roof was replaced in September 2022, and the foundation has been completely rebuilt to ensure long-lasting structural integrity.
Duplex
Property Type
7,449 sqft
Lot Size
1924
Year Built
Listing Date: 07/23/2026
Listed by: Harrison Sharp
Listing office: BK Real Estate
Source: NTREIS #21340105
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%
$415,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$415,000
Your Down Payment$83,000
Financed$332,000
Estimated Monthly Payment$2,880
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 ($83,000) 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)
$2,880/month
Principal + Interest
$1,906Property Taxes
$671Home Insurance
$303Estimated Monthly Payment (Before Rental Income)
$2,880/month
Principal + Interest
$1,906Property Taxes
$671Home Insurance
$303$2,880/month
$1,906
$671
$303
Rental Income (1 Unit)
$1,190/month
From market rates for this unit's size.
Rental Expenses
-$232Rental Income (1 Unit)
$1,190/month
From market rates for this unit's size.
Rental Expenses
-$232$1,190/month
-$232
Cost to live hereCost to live here, after rent
$1,922/month
Cost to live hereCost to live here, after rent
$1,922/month
$1,922/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# 21340105 · Listing office: BK Real Estate
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.
