Selected for the Terner Labs Housing Venture Lab

1921 & 1923 & 1925 & 1927 W 10th Street, Dallas, TX 75208

Active
Listed 59 days ago
Owner-Occupant Eligible
$880,000

About $2,940 a month to live here, after the rent from the other homes.

Quadplex4,038 sqft10 beds4 bathsListed Sep 14, 2026

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

Live here for about

$2,940a month

The other homes rent for $4,600. We hold back $897 of that for repairs and an empty month, and the rest goes toward a $6,643 monthly payment.

Income to qualify: about $144,000 a year

With how much down?

At 20% down ($176,000) 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 $115,000 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.

$44,000 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

1921, 1923, 1925, 1927 W 10th St will be covered with purchase. Offers approximately 4,038 SF of total living space. Incredible turnkey investment opportunity to acquire a cash-flowing fourplex in Dallas' premier 75208 zip code. Located at 1921-1927 W 10th St, this highly desirable asset sits in a high-demand rental pocket just minutes from the vibrant Bishop Arts District, Methodist Hospital, and Downtown Dallas. The property delivers an excellent layout mix: two spacious 3-bedroom units (currently occupied at $1,700 per month each) and two downstairs 2-bedroom units (delivered vacant and ready for immediate, conservative market-rent optimization at $1,450 per month each). With a stabilized gross monthly income of $6,300, this asset projects an exceptional Net Operating Income (NOI) of $57,127.50 and a strong 6.49% Cap Rate at the recommended list price. Landlord utility overhead is completely optimized with separate meters, leaving tenants 100% responsible for all utility payments. Featuring off-street parking, an exceptional neighborhood footprint, and clear house-hacking or 1031-exchange potential, this asset is a reliable anchor for any real estate portfolio. Easy access to Hwy I-30, I-35. All information is deemed reliable and accurate but not guaranteed. Buyer and buyer's agent to verify all information contained herein including dimensions, measurement, features, schools etc. Property is being sold AS-IS. Please DO NOT disturb tenants. 1921 and 1925 are 2-bedroom units (downstairs units) are vacant and available for showing. No showing in 1923 and 1927 are 3-bedroom units (upstairs units) until accepted contract. Seller has survey (it is attached in this listing). Buyer may obtained a new survey at buyer's expense. Excludes: All tenants personal property.

Quadplex

Property Type

9,148 sqft

Lot Size

1925

Year Built

Listing Date: 09/14/2026

Listed by: Maria Madigan

Listing office: Great Real Estate, Inc.

Source: NTREIS #21385305

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%
$880,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$880,000
Your Down Payment$176,000
Financed$704,000
Estimated Monthly Payment$6,643

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 ($176,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$6,643/month
Principal + Interest
$4,221
Property Taxes
$1,550
Home Insurance
$872
Rental Income (3 Units)
$4,600/month

From the listing description.

Rental Expenses
-$897
Cost to live here
$2,940/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# 21385305 · Listing office: Great Real Estate, Inc.

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.