NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$413,030

NAL Estimated Property Value

1022 E Waco Ave, Dallas, TX, 75216

Off Market

4 Beds

3 Bath

2,275 Sq Ft

Single Family Residence

$175.16 / sqft

Built in 1949

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 3

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator

FlooringCeramic Tile, Vinyl

Exterior

Lot Size6,453 sqft

Building Information

Year Built1949

Stories2

Roof Type105

Land Information

APN00000267592000000

Lot Number6

SubdivisionBrentwood

Land UseResidential

Legal DescriptionBRENTWOOD BLK I/3396 LOT 6 INT202400016474 DD01232024 CO-DC 3396 00I 00600 2DA3396 00I

Census Tract021000

Assessed Land Value$90,000

Assessed Improvement Value$323,030

Assessment Year2025

About this property

**PRICE REDUCTION. SELLER SAID BRING AN OFFER. MOTIVATED SELLER** Step inside and prepare to be captivated by the craftsmanship and attention to detail. The spacious open floor plan connects the main living areas, allowing for a seamless flow of natural light and effortless entertaining. Gorgeous hardwood floors guide you through the home, offering a warm and inviting ambiance at every turn. Beautiful quartz countertops adds an notable elegance to the open concept kitchen. This 4-bedroom, 2.5-bathroom home includes a stainless refrigerator, front and backyard landscaping, and a newly installed fence. Great backyard living space for entertaining. Schedule a showing today and prepare to fall in love with the perfect blend of functionality and contemporary living.

Investor Tools

$413,030

Estimated Property Value

$399,687Estimated Mortgage Balance

$13,343Estimated Equity

3% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,478 /month

Positive

Cash Flow Estimate:

$826 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$941/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,231

$413,030

2025

$90,000

$323,030

$413,030

Tax History

Year

Tax Paid

Assessed Value

2024

$9,231

$413,030

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Kings Mortgage Services Inc

Fha

$417,302

Yes

First

Jan 23, 2024

Feb 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$399,687

$13,343

97%

$2,502/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$2,502/mo

+$70/mo

7.5%

Learn About the Market: Opportunity in Dallas

Explore

Dallas

The largest metro area in Texas, Dallas–Fort Worth blends corporate muscle with suburban sprawl and long-run growth. Anchored by Fortune 500 headquarters, two major airports, and sprawling master-planned communities, the region stretches from Uptown Dallas high-rises to Fort Worth’s historic Stockyards.

DFW is where finance meets freight, tech meets transportation, and new subdivisions seem to rise as quickly as new logistics hubs. It’s a metro defined by scale — in jobs, rooftops, and opportunity.

Explore This Area