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
5004 E Side Avenue, Dallas, TX 75214
Active
Listed 93 days agoOwner-Occupant Eligible
About $814 a month to live here, after the rent from the other homes.
Quadplex3,136 sqft8 beds4 bathsListed Aug 11, 2026
A fourplex. Live in one home and rent out the other three. How it works
Live here for about
$814a month
The other homes rent for $4,257. We hold back $830 of that for repairs and an empty month, and the rest goes toward a $4,241 monthly payment.
Income to qualify: about $80,000 a year
With how much down?
At 20% down ($110,000) 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 $72,000 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.
$27,500 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Prime 4-unit quadruplex investment opportunity situated in the desirable Old East Dallas Munger Place submarket. Built in 1930, this two-story residential income property features a 3,136 square-foot building footprint set on a 5,998-square-foot lot. The property consists of four well-proportioned 2-bedroom, 1-bathroom units, providing an ideal floor plan layout for tenant demand. Key interior amenities include dedicated living areas, functional kitchen layouts, full baths, and individual in-unit washer and dryer connections in all four units. Building characteristics and exterior details include siding, hip roof with composition shingles, and dedicated off-street parking with spaces available in both the front and rear. Strong location offering convenient access to Downtown Dallas, Baylor University Medical Center, Lower Greenville, Deep Ellum, and White Rock Lake. Excellent proximity to public transportation, major arterial roadways, retail, and local dining hubs. Ideal turnkey or valueadd opportunity for income-focused investors or owner occupant house-hackers.
Quadplex
Property Type
6,011 sqft
Lot Size
1930
Year Built
Listing Date: 08/11/2026
Listed by: Anthony Coleman
Listing office: NB Elite Realty
Source: NTREIS #21356233
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%
$550,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$550,000
Your Down Payment$110,000
Financed$440,000
Estimated Monthly Payment$4,241
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 ($110,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$4,241/month
Principal + Interest
$2,638Property Taxes
$926Home Insurance
$677Rental Income (3 Units)
$4,257/month
From the listing description.
Rental Expenses
-$830Cost to live hereCost to live here, after rent
$814/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# 21356233 · Listing office: NB Elite 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.
