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
2928 Aster Street, Dallas, TX 75211
Active
Listed 43 days agoOwner-Occupant Eligible
About $572 a month to live here, after the rent from the other home.
Duplex1,320 sqft3 beds2 bathsListed Sep 30, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$572a month
The other home rents for $1,250. We hold back $244 of that for repairs and an empty month, and the rest goes toward a $1,578 monthly payment.
Income to qualify: about $33,000 a year
With how much down?
At 20% down ($43,800) 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 $30,000 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.
$7,665 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
8.3% CAP RATE on projected market rents. This full duplex in Dallas gives you two rentable units and two ways to use it: hold it as an investment or live in one side and rent the other. The left unit is occupied and has 2 bedrooms, 1 bath, a living room, and a kitchen. The right unit is vacant and ready to rent. It has 1 bedroom, 1 bath, a living room, and a kitchen, with fresh paint, new flooring, and a new bathroom countertop. Major systems are already handled. The roof is about 2 years old. The plumbing is about 5 years old. The right side has a new water heater installed November 2024. Total of 3 bedrooms and 2 baths across 1,320 SF. Fill the vacant side, and the numbers work from day one.
Duplex
Property Type
7,013 sqft
Lot Size
1930
Year Built
Listing Date: 09/30/2026
Listed by: Brianna Castillo
Listing office: RE/MAX DFW Associates
Source: NTREIS #21400451
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%
$219,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$219,000
Your Down Payment$43,800
Financed$175,200
Estimated Monthly Payment$1,578
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 ($43,800) 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)
$1,578/month
Principal + Interest
$1,006Property Taxes
$300Home Insurance
$272Estimated Monthly Payment (Before Rental Income)
$1,578/month
Principal + Interest
$1,006Property Taxes
$300Home Insurance
$272$1,578/month
$1,006
$300
$272
Rental Income (1 Unit)
$1,250/month
From market rates for this unit's size.
Rental Expenses
-$244Rental Income (1 Unit)
$1,250/month
From market rates for this unit's size.
Rental Expenses
-$244$1,250/month
-$244
Cost to live hereCost to live here, after rent
$572/month
Cost to live hereCost to live here, after rent
$572/month
$572/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# 21400451 · Listing office: RE/MAX DFW Associates
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.
