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
1816 Boyd Street, Dallas, TX 75224
Active
Listed 49 days agoOwner-Occupant Eligible
About $1,697 a month to live here, after the rent from the other home.
House + ADU2,162 sqft4 beds3 bathsListed Sep 24, 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
$1,697a month
The second home on the lot rents for $1,469. We hold back $264 of that for repairs and an empty month, and the rest goes toward a $2,902 monthly payment.
Income to qualify: about $68,000 a year
With how much down?
At 20% down ($78,000) 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 $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.
$11,700 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Beautifully updated property featuring 4 bedrooms, (two with private bath) and 3 bathrooms, with modern updates throughout. The spacious main home offers TWO living areas, TWO dining areas and TWO laundry areas. Providing ample space for large families, everyday living, or entertaining. The well-sized backyard features an additional completely updated unit with a full kitchen, full bath, plus washer and dryer hookups located directly behind the home, with a private entry—perfect for additional rental income, a guest suite, or multigenerational living. Conveniently located near new shopping and dining destinations, with quick access to major freeways for an easy commute to work and surrounding areas. This versatile property offers comfort, functionality, and excellent potential for a variety of living arrangements. Plumbing, HVAC, electrical updated 2023.
House + ADU
Property Type
7,754 sqft
Lot Size
1966
Year Built
Listing Date: 09/24/2026
Listed by: Norma Lopez Valverde
Listing office: Avangard Real Estate Serv.
Source: NTREIS #21395198
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%
$390,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$390,000
Your Down Payment$78,000
Financed$312,000
Estimated Monthly Payment$2,902
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 ($78,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$2,902/month
Principal + Interest
$1,871Property Taxes
$623Home Insurance
$408Rental Income (1 Unit)
$1,469/month
From market rates for this unit's size.
Rental Expenses
-$264Cost to live hereCost to live here, after rent
$1,697/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# 21395198 · Listing office: Avangard Real Estate Serv.
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.
