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
2305 Morrell Avenue, Dallas, TX 75203
Active
Listed 7 days agoOwner-Occupant Eligible
About $2,143 a month to live here, after the rent from the other home.
House + ADU2,259 sqft3 beds4 bathsListed Nov 5, 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
$2,143a month
The second home on the lot rents for $1,138. We hold back $171 of that for repairs and an empty month, and the rest goes toward a $3,110 monthly payment.
Income to qualify: about $77,000 a year
With how much down?
At 20% down ($86,000) 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 $56,000 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.
$12,900 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
Introducing 2305 Morrell Ave, a brand-new construction duplex offering an incredible opportunity for both homeowners and investors! With BOTH sides available, this property gives you the flexibility to live in one unit while generating rental income from the other, or add two brand-new units to your investment portfolio. Thoughtfully designed with timeless finishes, modern appeal, and appliances included, these homes offer the comfort and convenience today's buyers are looking for. Located in an up-and-coming pocket of South Dallas, this property puts you within reach of some of Dallas' most exciting destinations. Enjoy the restaurants, boutiques, and nightlife of Bishop Arts District, explore the Dallas Zoo and newly opened Halperin Park, or head downtown for entertainment, dining, and city attractions. Convenient access to I-35E and I-30 makes commuting and navigating the greater Dallas area a breeze. Whether you're looking to build wealth through real estate or find a place to call home while offsetting your mortgage, this is an opportunity worth exploring. Ask about available lender options and potential closing cost assistance to help make ownership even more attainable. Don't miss your chance to get in early on the growth of South Dallas!
House + ADU
Property Type
2,259 sqft
Lot Size
2026
Year Built
Listing Date: 11/05/2026
Listed by: Courtney Tauriac
Listing office: Christie's Lone Star
Source: NTREIS #21410888
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%
$430,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$430,000
Your Down Payment$86,000
Financed$344,000
Estimated Monthly Payment$3,110
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 ($86,000) and 6.0%, 30-year fixed. Your rate and down payment change this.
Estimated Monthly Payment (Before Rental Income)
$3,110/month
Principal + Interest
$2,062Property Taxes
$699Home Insurance
$349Rental Income (1 Unit)
$1,138/month
From the listing description.
Rental Expenses
-$171Cost to live hereCost to live here, after rent
$2,143/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# 21410888 · Listing office: Christie's Lone Star
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.
