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
10511 Casnett Drive, Dallas, TX 75217
Active
Listed 14 days agoOwner-Occupant Eligible
About $2,344 a month to live here, after the rent from the other home.
House + ADU2,371 sqft5 beds3 bathsListed Oct 29, 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
$2,344a month
The second home on the lot rents for $1,000. We hold back $150 of that for repairs and an empty month, and the rest goes toward a $3,194 monthly payment.
Income to qualify: about $80,000 a year
With how much down?
At 20% down ($87,980) 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 $57,000 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.
$13,197 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Modern farmhouse elegance with room for everyone! Situated on an expansive 0.36-acre lot, this beautifully designed home showcases striking curb appeal with crisp white siding, bold black accents, and warm cedar wood finishes that add character and charm. Featuring 4 bedrooms, 2 bathrooms, a 2-car garage, and a private mother-in-law suite complete with its own kitchen, a third full full bathroom, and walk-in closet, this property offers exceptional flexibility for multigenerational living, extended guests, or a private retreat. Step inside to an inviting open-concept layout featuring beautiful wood-look flooring, abundant natural light, and a spacious living area with an elegant tray ceiling. The stunning kitchen is a true centerpiece, showcasing quartz countertops, a striking green island, stainless steel appliances, a gas range, and stylish gold accents. The primary suite offers a relaxing escape with a beautifully appointed bathroom featuring dual vanities, a spacious walk-in shower with frameless glass enclosure, and sophisticated finishes. Built-in shelving throughout all closets provides convenient storage and organization. Outside, enjoy the possibilities of an oversized backyard with a 9 x 15 covered patio, perfect for outdoor entertaining, weekend gatherings, or simply unwinding. With its thoughtfully designed layout, stylish finishes, and convenient proximity to Downtown Dallas, this home offers a rare combination of space, privacy, and functionality. Schedule your private showing today!
House + ADU
Property Type
15,682 sqft
Lot Size
2026
Year Built
Listing Date: 10/29/2026
Listed by: Icela Fernandez
Listing office: Dwell Dallas Realtors, LLC
Source: NTREIS #21423785
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%
$439,900
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$439,900
Your Down Payment$87,980
Financed$351,920
Estimated Monthly Payment$3,194
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 ($87,980) and 6.0%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$3,194/month
Principal + Interest
$2,110Property Taxes
$718Home Insurance
$366Rental Income (1 Unit)
$1,000/month
From the listing description.
Rental Expenses
-$150Cost to live hereCost to live here, after rent
$2,344/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# 21423785 · Listing office: Dwell Dallas Realtors, LLC
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.
