Selected for the Terner Labs Housing Venture Lab

9103-05 Boedeker Circle, Dallas, TX 75225

Active
Listed 29 days ago
Owner-Occupant Eligible
$1,190,000

About $6,234 a month to live here, after the rent from the other home.

Duplex4,478 sqft6 beds4 bathsListed Oct 14, 2026

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

Live here for about

$6,234a month

The other home rents for $2,700. We hold back $486 of that for repairs and an empty month, and the rest goes toward a $8,448 monthly payment.

Income to qualify: about $211,000 a year

With how much down?

At 20% down ($238,000) 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 $164,000 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.

$41,650 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

Full Duplex in a highly sought after location in Windsor Park-Preston Hollow area, just steps from Glen Lakes and NorthPark, offers an excellent opportunity that is so hard to find, and one that gives buyers real options: whether that is as an investor or owner occupant! Built in 1966 on pier and beam foundation, this full duplex has approximately 4478 SF. Each spacious unit features a little over 2,200 square feet, each with 3 bedrooms, 2 baths and a 2-car garage. The property offers attractive curb appeal, a generous lot and a functional side-by-side floor plan. Both units are ready for updating, providing an investor or owner-occupant the opportunity to remodel to their own specifications and unlock the property’s full potential. This is a rare opportunity to acquire a substantial duplex in an established and desirable area with excellent long-term investment potential. For investors, this one is worth a close look. Both units when renovated could lease for up to $3500-$5000. Hold both as a stabilized rental income in an ultra-desirable area near the finest schools, shopping, restaurants and entertainment that continues to draw steady demand. Duplexes in this pocket of North Dallas don't come up often, and that scarcity is part of what makes this one worth taking seriously.

Duplex

Property Type

15,507 sqft

Lot Size

1966

Year Built

Listing Date: 10/14/2026

Listed by: Melinda Matise

Listing office: Briggs Freeman Sotheby's Int'l

Source: NTREIS #21411929

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%
$1,190,000

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$1,190,000
Your Down Payment$238,000
Financed$952,000
Estimated Monthly Payment$8,448

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 ($238,000) and 5.6%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$8,448/month
Principal + Interest
$5,465
Property Taxes
$2,137
Home Insurance
$846
Rental Income (1 Unit)
$2,700/month

From market rates for this unit's size.

Rental Expenses
-$486
Cost to live here
$6,234/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# 21411929 · Listing office: Briggs Freeman Sotheby's Int'l

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.