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
2005 Gorman Street, Dallas, TX 75223
Active
Listed 77 days agoOwner-Occupant Eligible
About $590 a month to live here, after the rent from the other home.
Duplex1,603 sqft4 beds2 bathsListed Aug 27, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$590a month
The other home rents for $1,394. We hold back $272 of that for repairs and an empty month, and the rest goes toward a $1,712 monthly payment.
Income to qualify: about $35,000 a year
With how much down?
At 20% down ($46,980) 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 $32,000 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.
$8,222 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Full Duplex Investment Opportunity! This property offers a rare dual-unit opportunity in the Ellington Park neighborhood, ideal for investors or owner-occupants looking to generate rental income. Each unit features over 770 square feet of living space, with a combined total of 6 bedrooms and 2 bathrooms. Built in 1965 and situated on a .10-acre lot, the property offers plenty of potential for updates and added value. Conveniently located near Downtown Dallas, Lower Greenville, Deep Ellum, and Fair Park, with easy access to dining, shopping, entertainment, and major highways. Whether you're looking to expand your rental portfolio, live in one unit while renting the other, or unlock the property's future potential, this is an opportunity worth seeing. Don't miss this unique Dallas duplex!
Duplex
Property Type
4,661 sqft
Lot Size
1965
Year Built
Listing Date: 08/27/2026
Listed by: Steven Robertson
Listing office: Real Estate Diplomats
Source: NTREIS #21368637
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%
$234,900
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$234,900
Your Down Payment$46,980
Financed$187,920
Estimated Monthly Payment$1,712
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 ($46,980) and 5.6%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$1,712/month
Principal + Interest
$1,079Property Taxes
$330Home Insurance
$303Rental Income (1 Unit)
$1,394/month
From the listing description.
Rental Expenses
-$272Cost to live hereCost to live here, after rent
$590/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# 21368637 · Listing office: Real Estate Diplomats
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.
