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
1603 Whitaker Avenue, Dallas, TX 75216
Active
Listed 62 days agoOwner-Occupant Eligible
About $3,250 a month to live here, after the rent from the other home.
House + ADU2,773 sqft7 beds4 bathsListed Sep 11, 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
$3,250a month
The second home on the lot rents for $1,100. We hold back $215 of that for repairs and an empty month, and the rest goes toward a $4,135 monthly payment.
Income to qualify: about $106,000 a year
With how much down?
At 20% down ($110,000) 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 $72,000 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.
$16,500 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Unique opportuniy at 1603 Whitaker Ave. This versatile property offers a spacious 4-bedrooms, 2 bath single family home plus two additional livings spaces, creating excellent potential for rental income, multigenerational living, or extended family accommodations. One additional unit features 1 bedroom and a study, while the second one offers 2 bedrooms 1 bath. With multiple living spaces on one property, this home provides flexibility for an owner-occupant looking to offset expenses or an investor seeking income-producing potential. Conveniently located in Dallas with access to major roadways, shopping, dining and everyday conveniences. A unique opportunity with multiple possibilities.
House + ADU
Property Type
9,060 sqft
Lot Size
1929
Year Built
Listing Date: 09/11/2026
Listed by: Mirian Iraheta
Listing office: Peak Results Realty
Source: NTREIS #21384368
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%
$550,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$550,000
Your Down Payment$110,000
Financed$440,000
Estimated Monthly Payment$4,135
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 ($110,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$4,135/month
Principal + Interest
$2,638Property Taxes
$926Home Insurance
$571Rental Income (1 Unit)
$1,100/month
From market rates for this unit's size.
Rental Expenses
-$215Cost to live hereCost to live here, after rent
$3,250/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# 21384368 · Listing office: Peak Results 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.
