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
15515 El Estado Drive, Dallas, TX 75248
Active
Listed 57 days agoOwner-Occupant Eligible
About $2,328 a month to live here, after the rent from the other home.
Duplex2,784 sqft6 beds4 bathsListed Sep 16, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$2,328a month
The other home rents for $2,400. We hold back $432 of that for repairs and an empty month, and the rest goes toward a $4,296 monthly payment.
Income to qualify: about $98,000 a year
With how much down?
At 20% down ($119,800) and 5.6%, 30-year fixed. Your rate and down payment change this.
Get rich slow: keep this loan ten years and the payments pay off about $83,000 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.
$20,965 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Well-maintained full duplex in a prime North Dallas location, offering a unique opportunity for both investors and owner-occupants. Each side features 3 bedrooms, 2 bathrooms, separate entrances, individual utilities, and private living spaces, providing flexibility for a variety of ownership goals. One unit is move-in ready and has been updated with vinyl flooring, a refreshed kitchen, stainless steel appliances, and an open-concept living and dining area. The functional floor plan includes a downstairs bedroom and full bath, while two additional bedrooms and a second full bath are located upstairs. The second unit is currently tenant-occupied with a lease in place, creating immediate income potential. Live in one side while generating rental income from the other, or continue operating both units as investment properties. Located within highly regarded Richardson ISD and just minutes from UT Dallas, major employers, shopping, dining, and convenient commuter routes, this property offers strong rental appeal and long-term investment potential in one of North Dallas' most established areas.
Duplex
Property Type
9,975 sqft
Lot Size
1967
Year Built
Listing Date: 09/16/2026
Listed by: Graham Pearce
Listing office: Keller Williams Dallas Midtown
Source: NTREIS #21383594
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%
$599,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$599,000
Your Down Payment$119,800
Financed$479,200
Estimated Monthly Payment$4,296
Before rent: principal and interest at 5.6% 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 ($119,800) and 5.6%, 30-year fixed. Your rate and down payment change this.
Current Rent
Current Rent
Market Rent
Estimated Monthly Payment (Before Rental Income)
$4,296/month
Principal + Interest
$2,751Property Taxes
$1,019Home Insurance
$526Estimated Monthly Payment (Before Rental Income)
$4,296/month
Principal + Interest
$2,751Property Taxes
$1,019Home Insurance
$526$4,296/month
$2,751
$1,019
$526
Rental Income (1 Unit)
$2,400/month
From market rates for this unit's size.
Rental Expenses
-$432Rental Income (1 Unit)
$2,400/month
From market rates for this unit's size.
Rental Expenses
-$432$2,400/month
-$432
Cost to live hereCost to live here, after rent
$2,328/month
Cost to live hereCost to live here, after rent
$2,328/month
$2,328/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# 21383594 · Listing office: Keller Williams Dallas Midtown
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.
