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
8001 Rothington Road 11, Dallas, TX 75227
Active
Listed 63 days agoOwner-Occupant Eligible
About $635 a month to live here, after the rent from the other homes.
Quadplex4,084 sqft8 beds6 bathsListed Sep 10, 2026
A fourplex. Live in one home and rent out the other three. How it works
Live here for about
$635a month
The other homes rent for $4,950. We hold back $891 of that for repairs and an empty month, and the rest goes toward a $4,694 monthly payment.
Income to qualify: about $86,000 a year
With how much down?
At 20% down ($119,600) 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 $78,000 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.
$29,900 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Investment opportunity in Dallas featuring four spacious townhome-style units with private entrances, individual fenced patio or courtyard areas, and convenient on-site parking. Each unit offers approximately 1,240 square feet of living space. The property is separately metered, allowing tenants to pay their own utilities and helping simplify ongoing ownership costs. The brick construction, functional layouts, and established rental location make this property well suited for an investor seeking current income with long-term upside. Convenient access to major highways, shopping, schools, and employment centers adds to its tenant appeal. An excellent opportunity to acquire a four-unit multifamily asset in Dallas with the flexibility to continue operating as a rental investment while benefiting from future rent and property appreciation potential.
Quadplex
Property Type
9,714 sqft
Lot Size
1983
Year Built
Listing Date: 09/10/2026
Listed by: Aaron Jistel
Listing office: ListingSpark
Source: NTREIS #21383435
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%
$598,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$598,000
Your Down Payment$119,600
Financed$478,400
Estimated Monthly Payment$4,694
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 ($119,600) and 6.0%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$4,694/month
Principal + Interest
$2,868Property Taxes
$1,017Home Insurance
$809Rental Income (3 Units)
$4,950/month
From market rates for this unit's size.
Rental Expenses
-$891Cost to live hereCost to live here, after rent
$635/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# 21383435 · Listing office: ListingSpark
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.
