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
3129 San Lucas Avenue, Dallas, TX 75228
Active
Listed 80 days agoOwner-Occupant Eligible
About $1,392 a month to live here, after the rent from the other home.
House + ADU1,524 sqft4 beds2 bathsListed Aug 24, 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
$1,392a month
The second home on the lot rents for $1,660. We hold back $324 of that for repairs and an empty month, and the rest goes toward a $2,728 monthly payment.
Income to qualify: about $61,000 a year
With how much down?
At 20% down ($75,600) 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 $49,000 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.
$11,340 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Exceptional opportunity in sought-after Casa View! This newly remodeled 4-bedroom, 2-bath home is updated and move in ready. In addition to the 1,524 square feet of living space in the main house, this property offers a hard to find 908 square foot detached apartment above the 3-car detached garage, for a total useable square footage of 2,432 - perfect as an ADU, home office or for extended family. The main home features thoughtful upgrades throughout. The open concept kitchen features a 33 inch stainless steel farmhouse sink, gas range, veined quartz countertops, and stainless steel appliances + a pantry. The oversized primary suite is separated from the other bedrooms offering privacy and an attached dedicated primary bath with a double vanity, large glass shower, and walk-in closet. A detached oversized 3 car garage is a huge bonus and hard to find feature in this neighborhood. With plenty of additional space for a workshop and washer and dryer hookups, this space is perfect for the car lover or tinkerer at heart. Above the garage, the detached apartment delivers a full living experience — 1 bedroom, full bath, full kitchen, and a spacious living and dining area. Whether you're looking to offset your mortgage with a tenant, house extended family or have a dedicated work from home set up - the possibilities are endless. All of this in a prime location just minutes from White Rock Lake, the Arboretum, and Casa Linda — one of Dallas's most beloved neighborhoods.
House + ADU
Property Type
7,492 sqft
Lot Size
1954
Year Built
Listing Date: 08/24/2026
Listed by: Heather Guild
Listing office: Compass RE Texas, LLC
Source: NTREIS #21351323
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%
$378,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$378,000
Your Down Payment$75,600
Financed$302,400
Estimated Monthly Payment$2,728
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 ($75,600) and 6.0%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$2,728/month
Principal + Interest
$1,813Property Taxes
$601Home Insurance
$314Rental Income (1 Unit)
$1,660/month
From market rates for this unit's size.
Rental Expenses
-$324Cost to live hereCost to live here, after rent
$1,392/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# 21351323 · Listing office: Compass RE Texas, 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.
