Selected for the Terner Labs Housing Venture Lab

1412 Metropolitan Avenue 101-104, Dallas, TX 75215

Active
Listed 63 days ago
Owner-Occupant Eligible
$1,299,999

About $5,479 a month to live here, after the rent from the other homes.

Quadplex5,852 sqft8 beds12 bathsListed Sep 10, 2026

A fourplex. Live in one home and rent out the other three. How it works

Live here for about

$5,479a month

The other homes rent for $5,940. We hold back $891 of that for repairs and an empty month, and the rest goes toward a $10,528 monthly payment.

Income to qualify: about $212,000 a year

With how much down?

At 20% down ($260,000) 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 $170,000 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.

$65,000 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Discover this collection of four beautifully designed two-story condos sharing an attractive private building, where open layouts, warm wood flooring, and abundant natural light create a space that feels polished and inviting throughout. Each home's flexible design begins with a private guest suite on the first floor, just off the attached two-car garage, ideal for visitors, a home office, or a creative retreat. Each main level opens into a bright, open living, dining, and kitchen space anchored by a 60-inch electric fireplace and an oversized quartz island with modern pendant lighting, stainless steel appliances, and a walk-in pantry with built-in desk nook. Dining areas flow onto private balconies, extending living space outdoors. Upstairs, each primary suite offers a true retreat with a generous walk-in closet and a spa-inspired bath featuring a glass-enclosed shower and dedicated linen storage. A second bedroom, full bath, and powder room complete each level. The two interior units include a first-floor kitchenette with stovetop and microwave; this feature can be added to either exterior unit for $4,000. Enjoy an unbeatable South Dallas location just minutes from the Dallas Zoo, William Blair Jr. Park, and City Park. Includes all four condos in this building, may also be purchased individually or as part of the full eight-unit community.

Quadplex

Property Type

7,340 sqft

Lot Size

2026

Year Built

Listing Date: 09/10/2026

Listed by: Eugene Gonzalez

Listing office: Dave Perry Miller Real Estate

Source: NTREIS #21380506

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%
$1,299,999

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$1,299,999
Your Down Payment$260,000
Financed$1,039,999
Estimated Monthly Payment$10,528

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 ($260,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$10,528/month
Principal + Interest
$6,235
Property Taxes
$2,345
Home Insurance
$948
HOA$1,000
Rental Income (3 Units)
$5,940/month

From market rates for this unit's size.

Rental Expenses
-$891
Cost to live here
$5,479/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# 21380506 · Listing office: Dave Perry Miller Real Estate

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.