Selected for the Terner Labs Housing Venture Lab

4004 & 4006 S Denley Drive, Dallas, TX 75216

Active
Listed 100 days ago
Owner-Occupant Eligible
$709,900

About $2,974 a month to live here, after the rent from the other home.

Duplex3,442 sqft6 beds8 bathsListed Aug 4, 2026

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

Live here for about

$2,974a month

The other home rents for $2,408. We hold back $361 of that for repairs and an empty month, and the rest goes toward a $5,021 monthly payment.

Income to qualify: about $118,000 a year

With how much down?

At 20% down ($141,980) 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 $98,000 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.

$24,847 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

$19,000 from the seller toward your rate buydown or closing costs. Live on one side, rent the other. FHA and VA eligible. NO HOA. No rental restrictions. New 2026 construction duplex, 1,721 sq ft per side, with THREE PRIVATE SUITES PER UNIT, a rare layout where every bedroom has its own full bath and walk-in closet, plus a tub in every full bath. No cramped bedrooms. No shared bathrooms. Powder bath downstairs perfect for guests. Projected market rent approx. $3,000 per month per side. Finishes deliver luxury without the luxury price tag: two-tone kitchen with quartz slab backsplash, pot filler, fluted island and a true walk-in pantry. Linear LED fireplace, freestanding soaking tub, rain shower, backlit mirrors, marble-look porcelain tile to the ceiling, LVP throughout, ceiling fans in every room, built-ins beneath the stairs and a charming doggie den nook. Stainless steel oven, microwave and dishwasher included. Covered patio and privacy-fenced yard per unit. Two-car garage per side, four spaces total. 1-2-6 builder warranty. Two DART Blue Line stations within 0.6 mile, the Dallas VA Medical Center under a mile, Cedar Crest Golf Course about 1.6 miles. For an owner: a guest suite, a home office and your own private retreat. For an investor: two doors, two income streams, one roof, and new construction means less to fix in the early years. Two sides. Two designer finish packages.

Duplex

Property Type

12,173 sqft

Lot Size

2026

Year Built

Listing Date: 08/04/2026

Listed by: Malia Leslie

Listing office: Monument Realty

Source: NTREIS #21349751

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%
$709,900

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$709,900
Your Down Payment$141,980
Financed$567,920
Estimated Monthly Payment$5,021

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 ($141,980) and 5.6%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$5,021/month
Principal + Interest
$3,260
Property Taxes
$1,229
Home Insurance
$532
Rental Income (1 Unit)
$2,408/month

From the listing description.

Rental Expenses
-$361
Cost to live here
$2,974/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# 21349751 · Listing office: Monument 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.