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
4619 Worth Street 4617, Dallas, TX 75246
Active
Listed 79 days agoOwner-Occupant Eligible
About $3,838 a month to live here, after the rent from the other home.
Duplex2,352 sqft4 beds2 bathsListed Aug 25, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$3,838a month
The other home rents for $2,500. We hold back $488 of that for repairs and an empty month, and the rest goes toward a $5,850 monthly payment.
Income to qualify: about $141,000 a year
With how much down?
At 20% down ($169,000) 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 $116,000 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.
$29,575 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
RARE EAST DALLAS TURNKEY SHORT-TERM RENTAL. FAMILY DUPLEX– OVERLOOKING BUCKNER PARK DUPLEX 4 Beds, 2.5 Baths, 2,352 Sq. Ft., $296 per Sq. Ft. Public Remarks: Unrivaled historic charm meets high-yield financial flexibility in the heart of Peaks Suburban Addition. Fronting expansive neighborhood park greenery, this fully renovated 1923 Craftsman duplex delivers exceptional value for seasoned short-term rental investors. Step into an established turnkey revenue stream from day one. Currently operating as two distinct, highly rated Airbnb properties (Farmhouse Dallas Vibe at 4619 and Upscale Chic Modern at 4617), these units maximize occupancy and guest experience. 4619 Worth St (Ground Level): Top-to-bottom renovations, fully stocked kitchen, dual-vanity bath, private laundry, and keyless entry. 4617 Worth St (Upper Level): Dual King-bedroom suites, chic modern finishes, and a spacious elevated deck overlooking park trees. Location Advantage: Less than 10 minutes from Downtown museums and major medical networks, driving consistent booking demand.
Duplex
Property Type
6,752 sqft
Lot Size
1923
Year Built
Listing Date: 08/25/2026
Listed by: Geyden Sage
Listing office: Coldwell Banker Realty
Source: NTREIS #21368948
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%
$845,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$845,000
Your Down Payment$169,000
Financed$676,000
Estimated Monthly Payment$5,850
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 ($169,000) and 5.6%, 30-year fixed. Your rate and down payment change this.
Current Rent
Current Rent
Market Rent
Estimated Monthly Payment (Before Rental Income)
$5,850/month
Principal + Interest
$3,881Property Taxes
$1,484Home Insurance
$485Estimated Monthly Payment (Before Rental Income)
$5,850/month
Principal + Interest
$3,881Property Taxes
$1,484Home Insurance
$485$5,850/month
$3,881
$1,484
$485
Rental Income (1 Unit)
$2,500/month
From market rates for this unit's size.
Rental Expenses
-$488Rental Income (1 Unit)
$2,500/month
From market rates for this unit's size.
Rental Expenses
-$488$2,500/month
-$488
Cost to live hereCost to live here, after rent
$3,838/month
Cost to live hereCost to live here, after rent
$3,838/month
$3,838/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# 21368948 · 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.
