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
4533 Worth Street, Dallas, TX 75246
Active
Listed 49 days agoOwner-Occupant Eligible
About $1,836 a month to live here, after the rent from the other home.
Duplex1,920 sqft4 beds2 bathsListed Sep 24, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$1,836a month
The other home rents for $2,500. We hold back $488 of that for repairs and an empty month, and the rest goes toward a $3,848 monthly payment.
Income to qualify: about $85,000 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
Two addresses, one 1923 duplex, both sides leased and producing. The opportunity here is to keep the building as is and easily lease it out when empty, or keep one unit to yourself and rent out the other side to alleviate some of your holding cost. 4531 is 1,200 square feet and 4533 is 720, two bedrooms per side, separate entries, separate meters, tenants carry water, electric and gas. Gross scheduled rent is $2,995 a month, $35,940 a year, with pet rent on top of that. More than $30,000 of verified capital improvements has gone in since 2024: roof replacement in March 2024, ten foundation piers with reshim in August 2024, and french drains in November 2024. 4531 comes open 30 April 2027 and 4533 on 30 September 2027, so an owner who wants one side for themselves has a date to work back from. Historic Overlay District No. 72, and Buckner Park is across the street. Layout is of the right side 4533 Worth
Duplex
Property Type
7,013 sqft
Lot Size
1923
Year Built
Listing Date: 09/24/2026
Listed by: Paul Blair
Listing office: Grey Square
Source: NTREIS #21386021
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$3,848
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)
$3,848/month
Principal + Interest
$2,526Property Taxes
$926Home Insurance
$396Estimated Monthly Payment (Before Rental Income)
$3,848/month
Principal + Interest
$2,526Property Taxes
$926Home Insurance
$396$3,848/month
$2,526
$926
$396
Rental Income (1 Unit)
$2,500/month
From market rates for this unit's size.
Rental Expenses
-$488Rental Income (1 Unit)
$2,500/month
From market rates for this unit's size.
Rental Expenses
-$488$2,500/month
-$488
Cost to live hereCost to live here, after rent
$1,836/month
Cost to live hereCost to live here, after rent
$1,836/month
$1,836/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# 21386021 · Listing office: Grey Square
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.
