Selected for the Terner Labs Housing Venture Lab

5524 Junius Street, Dallas, TX 75214

Active
Listed 106 days ago
Owner-Occupant Eligible
$389,000

About $1,835 a month to live here, after the rent from the other home.

Duplex1,120 sqft2 beds2 bathsListed Jul 29, 2026

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

Live here for about

$1,835a month

The other home rents for $1,000. We hold back $195 of that for repairs and an empty month, and the rest goes toward a $2,640 monthly payment.

Income to qualify: about $65,000 a year

With how much down?

At 20% down ($77,800) 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 $54,000 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.

$13,615 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Beautifully updated income-producing duplex just minutes from downtown! Both units feature granite countertops, ceramic tile in the bathrooms and laminate flooring. Each unit offers 1 bedroom and 1 full bathroom. This turnkey investment property is fully leased, providing immediate rental income. Each unit includes a stove, refrigerator and microwave adding convenience for tenants. Located in the rapidly developing Junior Heights neighborhood, the property is surrounded by new construction and extensive renovation projects, making it an excellent opportunity for both investors and those looking to build long-term equity in an up-and-coming area. Showings are available by appointment only. Please call or text the listing agent to schedule a showing. As both units are currently leased and occupied, advance notice is required. Buyer and Buyer's Agent are responsible for independently verifying all information, including but not limited to square footage, schools, taxes, lot size, property condition, room dimensions, and any other information deemed important to the Buyer.

Duplex

Property Type

7,884 sqft

Lot Size

1921

Year Built

Listing Date: 07/29/2026

Listed by: Afsheen Muddasar

Listing office: Ready Real Estate LLC

Source: NTREIS #21341584

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%
$389,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$389,000
Your Down Payment$77,800
Financed$311,200
Estimated Monthly Payment$2,640

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 ($77,800) and 5.6%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$2,640/month
Principal + Interest
$1,787
Property Taxes
$622
Home Insurance
$231
Rental Income (1 Unit)
$1,000/month

From the listing description.

Rental Expenses
-$195
Cost to live here
$1,835/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# 21341584 · Listing office: Ready Real Estate 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.