Selected for the Terner Labs Housing Venture Lab

708 S Willomet Avenue, Dallas, TX 75208

Active
Listed 64 days ago
Owner-Occupant Eligible
$443,350

About $2,031 a month to live here, after the rent from the other home.

House + ADU1,769 sqft2 beds2 bathsListed Sep 9, 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

$2,031a month

The second home on the lot rents for $1,469. We hold back $286 of that for repairs and an empty month, and the rest goes toward a $3,214 monthly payment.

Income to qualify: about $77,000 a year

With how much down?

At 20% down ($88,670) 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 $58,000 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.

$13,301 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Bring all offers! Fantastic find in historic Winnetka Heights subdivision. Meet 708 S Willomet Ave. Main home is 1344sqft and ADU is 425sqft. This home is a rare find having a guest house. A functional ADU's is hard to find these days and much needed for multi generational families. Guest house has it's own private entrance through a side gate into the backyard. Upon entering the home you will find a large open concept plan with a generous size living area, dining space and kitchen. To the right of the living area is a large primary bedroom with oversized primary bath en suite and oversized walk in shower with ample clost space. Another room opposite the primary offers great space for a second bedroom or office. The light and bright laundry is just off the kitchen with room for an extra appliance. The backyard is adorable and has space to make a outdoor living and entertainment area for BBQ's and movie nights on a big screen! In the far left corner of the back yard is the coziest cottage type guest home with full kitchen, full bathroom and open concept living bedroom space. Located blocks from The Bishop Arts District, everything you need is less than a mile away, including grocery, hardware, shopping, art, restaurants, schools and post office.

House + ADU

Property Type

6,447 sqft

Lot Size

1930

Year Built

Listing Date: 09/09/2026

Listed by: Julie Cook

Listing office: Green Oaks Realty

Source: NTREIS #21357149

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%
$443,350

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$443,350
Your Down Payment$88,670
Financed$354,680
Estimated Monthly Payment$3,214

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 ($88,670) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$3,214/month
Principal + Interest
$2,126
Property Taxes
$724
Home Insurance
$364
Rental Income (1 Unit)
$1,469/month

From market rates for this unit's size.

Rental Expenses
-$286
Cost to live here
$2,031/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# 21357149 · Listing office: Green Oaks 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.