Selected for the Terner Labs Housing Venture Lab

1414 Record Crossing Road, Dallas, TX 75235

Active
Listed 43 days ago
Owner-Occupant Eligible
$650,000

About $1,788 a month to live here, after the rent from the other homes.

Triplex3,680 sqft9 beds6 bathsListed Sep 30, 2026

A triplex. Live in one home and rent out the other two. How it works

Live here for about

$1,788a month

The other homes rent for $3,700. We hold back $611 of that for repairs and an empty month, and the rest goes toward a $4,877 monthly payment.

Income to qualify: about $103,000 a year

With how much down?

At 20% down ($130,000) 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 $85,000 of it. See the ten-year math

See which homes fit your numbers
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.

$32,500 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

INVESTOR OPPORTUNITY – FULLY OCCUPIED TRIPLEX WITH IMMEDIATE CASH FLOW AND LONG-TERM UPSIDE! Built in 2004 and located in Dallas' renter-driven 75235 corridor, this full triplex includes three income-producing units – 1414A, 1414B and 1416 Record Crossing – all currently leased and generating a combined $4,585 per month, or $55,020 in scheduled gross annual rent. The newer construction is an added advantage for investors looking to avoid some of the challenges often associated with older multifamily properties. The numbers make this location particularly attractive for a buy-and-hold investor. Approximately 75% of occupied households in 75235 are renter-occupied, while roughly 90% of the area's housing units are occupied. Current rents range from $1,495 to $1,595 per unit, providing established income from day one with potential opportunity for future rent growth as leases turn and market conditions allow. Current market data places median rent in 75235 around $1,663 per month, giving investors another reason to evaluate the property's future income potential. The long-term story may be even more compelling. Record Crossing sits in Dallas' major medical and employment corridor, near UT Southwestern Medical Center, Parkland Memorial Hospital and Children's Medical Center, with convenient access to Love Field, Downtown Dallas and major highways. This concentration of healthcare, employment and transportation infrastructure provides a strong economic anchor for the surrounding rental market. Three units. Three existing tenants. $55,020 in scheduled gross annual rent. For investors looking for immediate income, diversified rent across multiple units and long-term appreciation potential in a heavily renter-occupied Dallas submarket, 1414 Record Crossing deserves a closer look. Click the Virtual Tour link to view the 3D walkthrough. Discounted rate options and no lender fee future refinancing may be available for qualified buyers of this home.

Triplex

Property Type

9,757 sqft

Lot Size

2004

Year Built

Listing Date: 09/30/2026

Listed by: Riann Emch

Listing office: Orchard Brokerage

Source: NTREIS #21395111

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%
$650,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$650,000
Your Down Payment$130,000
Financed$520,000
Estimated Monthly Payment$4,877

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 ($130,000) and 6.0%, 30-year fixed. Your rate and down payment change this.

Current Rent
Estimated Monthly Payment (Before Rental Income)
$4,877/month
Principal + Interest
$3,118
Property Taxes
$1,115
Home Insurance
$644
Rental Income (2 Units)
$3,700/month

From market rates for this unit's size.

Rental Expenses
-$611
Cost to live here
$1,788/month

Payment estimates shown by Series are illustrative only. Final loan terms, monthly payments, and eligibility will be determined by your mortgage loan originator.

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.

NTREIS logo

MLS# 21395111 · Listing office: Orchard Brokerage

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.