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
13203 Kit Lane 13203-13205, Dallas, TX 75240
Active
Listed 50 days agoOwner-Occupant Eligible
About $2,423 a month to live here, after the rent from the other home.
Duplex1,500 sqft5 beds4 bathsListed Sep 23, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$2,423a month
The other home rents for $1,600. We hold back $288 of that for repairs and an empty month, and the rest goes toward a $3,735 monthly payment.
Income to qualify: about $90,000 a year
With how much down?
At 20% down ($110,000) 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 $76,000 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.
$19,250 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
13203 Kit is a 1 and 1 half story with a woodburning fireplace, and new wood flooring in the living room. The primary bedroom is downstairs with a walk-in closet and connecting bathroom. There are two additional bedrooms upstairs and a shared bath. The kitchen features SS appliances and Granite countertops. A long front porch and a 2 car detached garage. Current rent $1600 could be higher. Tenant M to M. 13205 Kit -Beautiful 2 bedroom 2 bath duplex with garage. Spacious rooms with classic Terracotta Saltillo tile flooring in living areas. Beautiful open kitchen, living-dining area divided by large counter height island perfect for bar stools, with solid granite countertops, glass tile back splash, tall cabinets, stainless steel appliances including refrigerator with ice maker and built in microwave. Ceiling fans, designer light fixtures, Includes full size washer, dryer area. Carport was converted to a fully enclosed garage with opener & storage. Open patio and large back yard. Current rent $1850 with new tenant. Room sizes not verified. All information is deemed to be accurate. It is the responsibility of the buyer to do their due diligence prior to making an offer.
Duplex
Property Type
16,553 sqft
Lot Size
1966
Year Built
Listing Date: 09/23/2026
Listed by: Diane Ledford
Listing office: Keller Williams Dallas Midtown
Source: NTREIS #21389387
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%
$550,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$550,000
Your Down Payment$110,000
Financed$440,000
Estimated Monthly Payment$3,735
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 ($110,000) 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)
$3,735/month
Principal + Interest
$2,526Property Taxes
$926Home Insurance
$283Estimated Monthly Payment (Before Rental Income)
$3,735/month
Principal + Interest
$2,526Property Taxes
$926Home Insurance
$283$3,735/month
$2,526
$926
$283
Rental Income (1 Unit)
$1,600/month
From the listing description.
Rental Expenses
-$288Rental Income (1 Unit)
$1,600/month
From the listing description.
Rental Expenses
-$288$1,600/month
-$288
Cost to live hereCost to live here, after rent
$2,423/month
Cost to live hereCost to live here, after rent
$2,423/month
$2,423/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# 21389387 · 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.
