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

$309,900

124 Dustin Dr, Waco, TX, 76705

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,836 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$168.79 / sqft
Year BuiltBuilt in 1986

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
HeatingHeating
CoolingCooling
AppliancesElectric Water Heater, Microwave, Vented Exhaust Fan
FlooringVinyl

Exterior

Lot Size29,185 sqft

Building Information

Year Built1986
Stories1
Roof Type105
Garage Spaces2

Land Information

APN200027000096065
SubdivisionMoore Lewis
Land UseResidential
Legal DescriptionMOORE LEWIS ACRES .666
Census Tract003402
Assessed Land Value$40,640
Assessed Improvement Value$245,060
Assessment Year2025

About this property

This Beautiful 3/2 home located on a .666 acre corner, treed lot has so many updates throughout!! Paint, flooring, light fixtures and ceiling fans, stainless steel oven, cook top, dishwasher, and granite counter tops in kitchen are a few of the features you will love!! The kitchen is open to the breakfast room which features built in cabinets with glass fronts as well as built in shelves below. Walk in closets provide so much room for all your treasures. The large utility room has lots of cabinets and also room for a refrigerator. Relax under the large covered patio on the back of the home and enjoy the view of the spacious yard with the mature treed backdrop. In addition to the side entry, 2 car attached garage with walk in storage areas, the over sized storage building in the back yard and the carport are extras that anyone would love to have. Central heat and air, water heater, and roof have been replaced within the last 5 years. Just move right on in and enjoy your beautiful, new home!!!

Investor Tools

Property Icon
$312,000
Estimated Property Value
$278,910Estimated Mortgage Balance
$38,001Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,872 /month
Positive
Cash Flow Estimate:
$624 /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
$185/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$662
$261,927
2025
$40,640
$245,060
$285,700
No

Tax History

Year
Tax Paid
Assessed Value
2024
$662
$261,927

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First State Bank
Conventional
$278,910
No
First
May 15, 2025
Jun 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$273,999
$38,001
12%
88%
$1,673/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,307/mo
$1,673/mo
$-366/mo
5.0%

Learn About the Market: Opportunity in Texas

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

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Waco

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

124 Dustin Dr | Property Details | No Agent List