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
1912 Akron, Dallas, TX 75212
Active
Listed 2 days agoOwner-Occupant Eligible
About $3,624 a month to live here, after the rent from the other home.
Duplex4,469 sqft6 beds6 bathsListed Nov 10, 2026
A duplex. Live in one home and rent out the other. How it works
Live here for about
$3,624a month
The other home rents for $2,900. We hold back $435 of that for repairs and an empty month, and the rest goes toward a $6,089 monthly payment.
Income to qualify: about $144,000 a year
With how much down?
At 20% down ($170,000) 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 $117,000 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.
$29,750 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own
ABOUT THIS HOME
2872 Harston St & 1912 Akron St, Dallas, TX — FULL DUPLEX — TWO ADDRESSES, ONE INVESTMENT: 2872 Harston St & 1912 Akron St, Dallas, TX. Rare turnkey opportunity featuring two 3-bedroom, 2.5-bath open-concept units totaling 4,469 SF. Both sides currently leased — $6,600 in combined monthly rent ($79,200 annually). Tenants in place with immediate cash flow from day one. Modern finishes throughout: quartz counters, LVP flooring, stainless appliances, stylish fixtures, spacious open plans built for entertaining. Unbeatable location minutes to Bishop Arts District, Trinity Groves, Downtown Dallas, the Margaret Hunt Hill Bridge, and major highways. Two separate addresses = two income streams, financing flexibility, and long-term appreciation in one of Dallas's most sought-after rental corridors. Ideal for investors or owner-occupants seeking immediate income. Schedule your showing today.
Duplex
Property Type
9,100 sqft
Lot Size
2024
Year Built
Listing Date: 11/10/2026
Listed by: Courtney Tauriac
Listing office: Christie's Lone Star
Source: NTREIS #21433400
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%
$850,000
+15%List Price
FINANCIALS
How much do you want to put down?
Purchase price$850,000
Your Down Payment$170,000
Financed$680,000
Estimated Monthly Payment$6,089
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 ($170,000) 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)
$6,089/month
Principal + Interest
$3,904Property Taxes
$1,494Home Insurance
$691Estimated Monthly Payment (Before Rental Income)
$6,089/month
Principal + Interest
$3,904Property Taxes
$1,494Home Insurance
$691$6,089/month
$3,904
$1,494
$691
Rental Income (1 Unit)
$2,900/month
From market rates for this unit's size.
Rental Expenses
-$435Rental Income (1 Unit)
$2,900/month
From market rates for this unit's size.
Rental Expenses
-$435$2,900/month
-$435
Cost to live hereCost to live here, after rent
$3,624/month
Cost to live hereCost to live here, after rent
$3,624/month
$3,624/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# 21433400 · 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.
