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
459 Bolero Avenue, Dallas, TX 75217
Active
Listed 106 days agoOwner-Occupant Eligible
About $1,061 a month to live here, after the rent from the other home.
House + ADU1,796 sqft4 beds3 bathsListed Jul 29, 2026
A house with a second home on the lot. Live in one and rent out the other. How it works
Live here for about
$1,061a month
The second home on the lot rents for $1,138. We hold back $222 of that for repairs and an empty month, and the rest goes toward a $1,977 monthly payment.
Income to qualify: about $45,000 a year
With how much down?
At 20% down ($52,400) 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 $34,000 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.
$7,860 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 maintained all brick corner lot home offering the perfect blend of comfort flexibility and convenience. Featuring 4 spacious bedrooms and 3 full bathrooms this open floor plan creates a bright and inviting living space ideal for everyday living and entertaining. Fresh interior paint and no carpet throughout provide a clean modern feel that is move in ready. One of the standout features is the private guest suite complete with its own full bathroom kitchenette and separate entrance making it ideal for multigenerational living guests a home office or potential rental income. Step outside to enjoy the beautiful backyard with a covered porch and convenient alley access perfect for outdoor gatherings additional parking or easy access. Located within walking distance to the school and just minutes from Downtown Dallas Fair Park White Rock Lake the Dallas Arboretum major highways shopping dining and entertainment this home offers an exceptional location with easy access to everything the city has to offer. Do not miss this unique opportunity to own a versatile home with income potential in a desirable Dallas location.
House + ADU
Property Type
9,975 sqft
Lot Size
1960
Year Built
Listing Date: 07/29/2026
Listed by: Guadalupe Palacios
Listing office: Coldwell Banker Realty
Source: NTREIS #21344966
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%
$261,999
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$261,999
Your Down Payment$52,400
Financed$209,599
Estimated Monthly Payment$1,977
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 ($52,400) and 6.0%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$1,977/month
Principal + Interest
$1,257Property Taxes
$381Home Insurance
$339Rental Income (1 Unit)
$1,138/month
From the listing description.
Rental Expenses
-$222Cost to live hereCost to live here, after rent
$1,061/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# 21344966 · Listing office: Coldwell Banker Realty
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.
