7view

Owner Contacts

$272,000

NAL Estimated Property Value

1411 E Waco Ave, Dallas, TX, 75216

Off Market

3 Beds

2 Bath

810 Sq Ft

$148.02 / sqft

Built in 1936

Property Lead Type:

Off-Market ListDeal ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 1

AppliancesNone

Exterior

Lot Size5,791 sqft

Building Information

Year Built1936

Stories1

Roof Type105

Land Information

APN00000279937000000

Lot Number12

SubdivisionEdgemont

Land UseResidential

Legal DescriptionEDGEMONT BLK 23/3584 LOT 12 INT202400220980 DD10302024 CO-DC 3584 023 01200 2003584 023

Census Tract021000

Assessed Land Value$67,500

Assessed Improvement Value$50,380

Assessment Year2025

About this property

Excellent opportunity to own a former tenant occupied property, the tenant recently moved out. Great opportunity for someone creative that would restore this home. The side entry driveway leads to the alley.

Investor Tools

$272,000

Estimated Property Value

$269,610Estimated Mortgage Balance

$2,390Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,632 /month

Positive

Cash Flow Estimate:

$544 /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

$335/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,660

$117,880

2025

$67,500

$50,380

$117,880

No

Tax History

Year

Tax Paid

Assessed Value

2024

$2,660

$117,880

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Genway Home Mortgage Inc

Fha

$268,840

Yes

First

Dec 30, 2025

Jan 2056

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$269,610

$2,390

0%

99%

$1,629/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,629/mo

$-64/mo

6.9%

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