Selected for the Terner Labs Housing Venture Lab

2807 Cain Boulevard, Dallas, TX 75211

Active
Listed 58 days ago
Owner-Occupant Eligible
$500,000

About $2,737 a month to live here, after the rent from the other home.

House + ADU2,488 sqft5 beds5 bathsListed Sep 15, 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

$2,737a month

The second home on the lot rents for $1,250. We hold back $244 of that for repairs and an empty month, and the rest goes toward a $3,743 monthly payment.

Income to qualify: about $93,000 a year

With how much down?

At 20% down ($100,000) 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 $65,000 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.

$15,000 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

This is not your traditional Dallas listing—and that is precisely the opportunity. 2807 Cain Boulevard offers a unique combination of location, value and income potential: one property featuring three separate units with an established hybrid rental model. Units A and B are active short-term rentals averaging approximately $3,250 per month combined, while Unit C is occupied by a long-term tenant generating $1,500 per month—approximately $4,750 in current gross monthly rental income. For investors, the appeal goes beyond cash flow. Three units are contained within one property, creating multiple income streams while benefiting from the ownership and tax structure of a single real estate asset. Short-term rentals are permitted and the existing units are actively booked, offering an opportunity to acquire a property with an operating rental strategy already in place rather than starting from scratch. For the traditional buyer, the flexibility is equally compelling. Live in one unit and generate income from the others, create space for extended family or guests, or simply take advantage of a property configuration that provides options as your needs evolve. Located in Dallas with access to the city's employment, dining, entertainment and cultural destinations, Cain Boulevard combines an urban location with a property type that is increasingly difficult to replicate. PRIVATE SHOWING EVENT BESPOKE UNLOCKED Due to existing short-term rental bookings and tenant occupancy, individual showings will not be available. The property will be exclusively available to tour during Bespoke Unlocked on September 21 from 6:00–8:00 PM. Experience the property, and evaluate the opportunity while enjoying food, drinks and entertainment. Please RSVP www.eventbrite.com e bespoke-realty-group-presents-open-house-unlocked-tickets-2000278327323 One address. Three units. Multiple income streams. Whether you're looking for cash flow, a house-hack opportunity.

House + ADU

Property Type

7,362 sqft

Lot Size

1930

Year Built

Listing Date: 09/15/2026

Listed by: Aubrey Pearson

Listing office: Keller Williams Lonestar DFW

Source: NTREIS #21375787

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%
$500,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$500,000
Your Down Payment$100,000
Financed$400,000
Estimated Monthly Payment$3,743

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 ($100,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$3,743/month
Principal + Interest
$2,398
Property Taxes
$832
Home Insurance
$513
Rental Income (1 Unit)
$1,250/month

From market rates for this unit's size.

Rental Expenses
-$244
Cost to live here
$2,737/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# 21375787 · Listing office: Keller Williams Lonestar DFW

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.