1view

Owner Contacts

$270,290

NAL Estimated Property Value

13564 Waterfall Way, Dallas, TX, 75240

Off Market

3 Beds

2 Bath

1,170 Sq Ft

$149.57 / sqft

Built in 1969

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Electric Range, Microwave

FlooringCarpet, Ceramic Tile, Laminate

Building Information

Year Built1969

Stories1

Roof Type105

Land Information

APN00000768266870000

Lot Number2

SubdivisionBrookgreen Townhouse #2

Land UseResidential

Legal DescriptionBROOKGREEN TOWNHOUSE #2 BLK E/7757 LOT 2 INT202100004637 DD01052021 CO-DC 7757 00E 00200 3007757 00E

Census Tract019208

Assessed Land Value$55,000

Assessed Improvement Value$215,290

Assessment Year2025

About this property

Rare opportunity to own an updated one story, 3-bedroom, Townhome in central Dallas. Located minutes from 635 and 75. Award winning Richardson Schools. Spacious open living and dining area plus extra storage throughout. Enormous master suite with walk-in closet. Gorgeous granite counter top kitchen overlooking private fenced patio with 2 reserved carport spots in rear. Low HOA dues. Don’t miss this opportunity!

Investor Tools

$270,290

Estimated Property Value

$53,845Estimated Mortgage Balance

$216,445Estimated Equity

80% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,622 /month

Positive

Cash Flow Estimate:

$541 /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

$620/month

$250/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,087

$270,290

2025

$55,000

$215,290

$270,290

Tax History

Year

Tax Paid

Assessed Value

2024

$6,087

$270,290

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Mid-American Mortgage Inc

Conventional

$60,000

First

Jan 5, 2021

Feb 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$53,845

$216,445

80%

20%

$360/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$610/mo

+$1,362/mo

8.8%

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