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
400 Lansing Street, Dallas, TX 75203
Active
Listed 55 days agoOwner-Occupant Eligible
About $1,207 a month to live here, after the rent from the other home.
Duplex2,184 sqft4 beds4 bathsListed Sep 18, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$1,207a month
The other home rents for $1,895. We hold back $370 of that for repairs and an empty month, and the rest goes toward a $2,732 monthly payment.
Income to qualify: about $59,000 a year
With how much down?
At 20% down ($73,920) 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 $51,000 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.
$12,936 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
HUD case number 511-345954. SOLD AS IS with all faults. Bids now open to investors as well. Immersed in the historic charm of the revitalizing and artistic North Oak Cliff area of Dallas, this full duplex offers a great income or multi-generational residence opportunity. Within walking distance of the trendy and vibrant Bishop Arts District offering local boutiques, popular restaurants, coffee shops and art galleries. Enjoy views of the mesmerizing downtown Dallas skyline, easy trips to local parks and quick access to DART light rail stations and I-35 for easy commutes and access to the Dallas nightlife beyond. Each 2-story unit features 2 bedrooms, 2 full baths, granite counters, chef's kitchen, generous living area and open dining great for entertaining. Bedrooms are split between floors for privacy. Enjoy sunny weekend afternoons exploring nearby large outdoor areas such as Kiest Park and Lake Cliff Park. Come take a look at what this property and all its surroundings have to offer.
Duplex
Property Type
5,489 sqft
Lot Size
1945
Year Built
Listing Date: 09/18/2026
Listed by: David Rayburn
Listing office: Keller Williams Lonestar DFW
Source: NTREIS #21390944
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%
$369,600
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$369,600
Your Down Payment$73,920
Financed$295,680
Estimated Monthly Payment$2,732
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 ($73,920) and 5.6%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$2,732/month
Principal + Interest
$1,697Property Taxes
$585Home Insurance
$450Rental Income (1 Unit)
$1,895/month
From market rates for this unit's size.
Rental Expenses
-$370Cost to live hereCost to live here, after rent
$1,207/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# 21390944 · 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.
