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

$540,000

NAL Estimated Property Value

301 N Waverly Drive, Dallas, TX, 75208

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,721 Sq Ft
price_per_sqft$310.87 / sqft
Year BuiltBuilt in 1924

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesTrash Compactor, Dishwasher, Disposal, Microwave, Double Oven, Refrigerator, Tankless Water Heater
FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting, Garden
Lot Size5,778 sqft

Building Information

Year Built1924
Stories1
Roof Type105
Garage Spaces2

Land Information

APN00000262414000000
Lot Number7
SubdivisionFergusons
Land UseResidential
Legal DescriptionFERGUSONS SUBDN BLK 3318 LOT 7 INT201900203465 DD08022019 CO-DC 3318 000 00700 2003318 000
Census Tract004600
Assessed Land Value$173,340
Assessed Improvement Value$366,660
Assessment Year2025

About this property

In a world gone mad with wannabe renovators dutifully swiping their cards on big-box overstocks, A STAR IS BORN! A thoughtful owner had a dream of making modest updates, but instead embarked on a 12 month journey to create the unforgettable. Unique finishes & efficiencies typically noted only in the luxury market, all in a beautifully tidy Tudor package. A chorus of old and new, the 1924 vintage charm shines through with stunningly restored fixtures, vibrant stained glass, original white oak hardwoods, and period appropriate tiles. Luxuriate in your steam showers, and enjoy your state of the art kitchen with Dekton countertops and 7-burner Italian gas range. Museum finished walls, LED, roof, windows, and more!

Investor Tools

Property Icon
$540,000
Estimated Property Value
$373,264Estimated Mortgage Balance
$166,736Estimated Equity
30% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,240 /month
Positive
Cash Flow Estimate:
$1,080 /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
$1,231/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,069
$540,000
2025
$173,340
$366,660
$540,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$12,069
$540,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Credit Line (Revolving) / Heloc
$408,750
No
First
Oct 11, 2021
Nov 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$373,264
$166,736
30%
69%
$2,451/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,451/mo
$-479/mo
4.4%

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...

301 N Waverly Drive | Property Details | No Agent List