Selected for the Terner Labs Housing Venture Lab

7805 Denton Drive, Dallas, TX 75235

Active
Listed 2 days ago
Owner-Occupant Eligible
$999,900

About $5,112 a month to live here, after the rent from the other home.

Duplex4,244 sqft6 beds6 bathsListed Nov 10, 2026

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

Live here for about

$5,112a month

The other home rents for $2,251. We hold back $338 of that for repairs and an empty month, and the rest goes toward a $7,025 monthly payment.

Income to qualify: about $176,000 a year

With how much down?

At 20% down ($199,980) 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 $138,000 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.

$34,997 minimum down payment. The cost above is at 20% down, and at the minimum it is higher. Set your own

ABOUT THIS HOME

NEWER CONSTRUCTION CONTEMPORARY FULL DUPLEX! 7803-7805 Denton Drive is LOCATED IN THE HEART OF DALLAS. CLOSE TO LOVE FIELD AIRPORT, MEDICAL DISTRICT, UPTOWN, HIGHLAND PARK AND SO MUCH MORE. THIS GORGEOUS DUPLEX has 3 Bedroom 2 and 1 half bathroom with a 2-car attached garage per side. Each home offers an OPEN FLOOR PLAN with a FABULOUS KITCHEN. Each home comes with SS appliances, refrigerator, washer, dryer, garage door opener, sprinkler system, landscaped 8 ft privacy fence, security system, quartz countertops, decorative lighting, ceiling fans, and luxury vinyl plank. Homes also comes with a nice-sized backyard with a covered patio, GREAT for ENTERTAINING. Live on one side and rent the other side. 7805 Denton Drive is available to show. ALL information contained herein is deemed reliable but not guaranteed. Buyer and buyer's agent to verify all information including schools and dimensions.

Duplex

Property Type

6,795 sqft

Lot Size

2023

Year Built

Listing Date: 11/10/2026

Listed by: Donna Bosse

Listing office: Donna Savariego Homes, Inc.

Source: NTREIS #21430457

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%
$999,900

List Price

+15%

FINANCIALS

How much do you want to put down?

Purchase price$999,900
Your Down Payment$199,980
Financed$799,920
Estimated Monthly Payment$7,025

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 ($199,980) and 5.6%, 30-year fixed. Your rate and down payment change this.

Estimated Monthly Payment (Before Rental Income)
$7,025/month
Principal + Interest
$4,592
Property Taxes
$1,777
Home Insurance
$656
Rental Income (1 Unit)
$2,251/month

From the listing description.

Rental Expenses
-$338
Cost to live here
$5,112/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# 21430457 · Listing office: Donna Savariego Homes, Inc.

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.