Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Street View of property
Street View
A
NoAgentList RatingHow are grades calculated? Info

$925,000

1035 Waterford Dr, Dallas, TX, 75218

$953,427 ARVInfo
Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths3,293 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$280.9 / sqft
Year BuiltBuilt in 1953

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Oven, Gas Range, Gas Water Heater, Ice Maker, Microwave, Convection Oven, Refrigerator, Tankless Water Heater, Vented Exhaust Fan, Wine Cooler
FlooringTile, Wood

Exterior

Exterior FeaturesRain Gutters, Private Entrance, Storage
Lot Size17,431 sqft

Building Information

Year Built1953
Stories1
Roof Type105
Garage Spaces2

Land Information

APN00000384097000000
Lot Number19
SubdivisionLake Park
Land UseResidential
Legal DescriptionLAKE PARK ESTATES BLK 13/5371 LOT 19 INT201300218535 DD07092013 CO-DC 5371 013 01900 3005371 013
Census Tract008200
Assessed Land Value$191,250
Assessed Improvement Value$538,430
Assessment Year2025

About this property

**Price adjustment below appraisal**Every now and then a truly exceptional property comes on the market in East Dallas, and 1035 Waterford Dr. is one of those properties! This c. 1953 classically designed ranch home has been meticulously renovated with every detail addressed and executed with intention and love. Upon entry you can feel the thought and care that has been given by its current owners. The home features 4 Bedrooms, 3.5 Baths, 2 Living Areas, which includes the wonderful guest quarters. The setting is remarkable, sited on a .4-acre lot and backing to a natural lush greenbelt. Beautiful oak hardwood floors throughout the home gives a rich warm feeling of comfort and stability. Formal Living and Dining room with large picture windows flows beautifully to the spacious Den with gorgeous views of the greenbelt. A true Chef's Kitchen features a 36-inch Thermador gas range, built in ice maker and wine fridge, stainless Frigidaire refrigerator, and a versatile island-bar, perfect for entertaining. Lovely primary suite with gorgeous spa like bath and custom walk-in closet. Other bedrooms are very generous in size and have wonderful windows and closets. Well-appointed quarters with its own private entrance with full bathroom, kitchenette and great storage make for a perfect multi-generational living lifestyle. All appliances including the ones in the guest house, all tv's and mounts, and washer and dryer to remain with the property. Other updates include surround sound and outdoor speakers, solar screens, security cameras, new gas line and much much more. Walk to White Rock Lake as well as some of East Dallas' most trendy restaurants and coffee shops. Located in exemplary Hexter Elementary School zone. Total square footage of 3152 includes the 562 square foot guest quarters.

Investor Tools

Property Icon
$925,000
Estimated Property Value
$303,750Estimated Mortgage Balance
$710,605Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$953,427
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,550 /month
Positive
Cash Flow Estimate:
$1,850 /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
$1,033/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,772
$729,680
2025
$191,250
$538,430
$729,680
No

Tax History

Year
Tax Paid
Assessed Value
2025
$7,772
$729,680

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Va
$303,750
Yes
First
Jul 9, 2013
Aug 2043

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$214,395
$725,605
77%
23%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,710/mo
N/A
+$2,710/mo
3.5%

Learn About the Market: Opportunity in Dallas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~0.8%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$318,600

Unemployment Rate

Unemployment Rate

3.60%

Price Trend

Price Trend

~2–3% YoY growth

New Permits

New Permits

~5,500 units

City: Dallas

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1035 Waterford Dr | Property Details | No Agent List