Selected for the Terner Labs Housing Venture Lab

8600 Forest Hills Boulevard, Dallas, TX 75218

Active
Listed 57 days ago
Owner-Occupant Eligible
$1,150,000

About $7,123 a month to live here, after the rent from the other home.

House + ADU2,564 sqft3 beds3 bathsListed Sep 16, 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

$7,123a month

The second home on the lot rents for $1,000. We hold back $150 of that for repairs and an empty month, and the rest goes toward a $7,973 monthly payment.

Income to qualify: about $214,000 a year

With how much down?

At 20% down ($230,000) 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 $150,000 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.

$34,500 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

LIMITED-TIME BUYER INCENTIVE! Seller is offering a $25,000 credit toward a 2-1 interest rate buydown or buyer closing costs for contracts executed on or before October 31, 2026. Credit subject to lender approval and applicable loan guidelines. Tucked into one of Dallas’ most coveted neighborhoods, 8600 Forest Hills Blvd offers an exceptional lifestyle moments from White Rock Lake, the Dallas Arboretum, scenic trails, and expansive parks. Here, neighborhood charm and easy access to the outdoors create a setting that feels both connected and peaceful. With 2,564 total square feet of living space, the property combines sophistication and versatility. The 1,998-square-foot main residence features three spacious bedrooms, two full baths, a powder bath, and a beautifully upgraded kitchen with high-end KitchenAid appliances, ideal for everyday living as well as effortless cooking and entertaining. A rare highlight is the fully finished, 566-square-foot detached studio above the garage, with a full bath, dedicated HVAC, closet, and provisions for a future kitchenette. Finished to the same level as the main house, this flexible retreat is ideal for guests, a home office, or creative pursuits. The backyard oasis, completed in 2023, features a stunning pool and spa with a full-width waterfall, plus a heater and chiller for comfortable swimming across seasons. Premium turf provides lush greenery with minimal upkeep. Modern luxury, exceptional flexibility, and a prime Dallas location come together in this inviting private retreat in one of the city’s most desirable areas.

House + ADU

Property Type

6,098 sqft

Lot Size

2020

Year Built

Listing Date: 09/16/2026

Listed by: Mohammed Jaber

Listing office: Compass RE Texas, LLC

Source: NTREIS #21386519

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%
$1,150,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$1,150,000
Your Down Payment$230,000
Financed$920,000
Estimated Monthly Payment$7,973

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 ($230,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$7,973/month
Principal + Interest
$5,516
Property Taxes
$2,061
Home Insurance
$396
Rental Income (1 Unit)
$1,000/month

From the listing description.

Rental Expenses
-$150
Cost to live here
$7,123/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# 21386519 · Listing office: Compass RE Texas, LLC

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.