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
Main property image
A
NoAgentList RatingHow are grades calculated? Info
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$549,000

302 N Waverly Drive, Dallas, TX, 75208

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,525 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$360 / sqft
Year BuiltBuilt in 1923

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Dryer, Gas Cooktop, Gas Range, Ice Maker, Refrigerator, Washer
FlooringWood

Exterior

Lot Size5,677 sqft

Building Information

Year Built1923
Stories1
Roof Type105
Garage Spaces2

Land Information

APN00000262411000000
Lot Number6
SubdivisionFerguson
Land UseResidential
Legal DescriptionFERGUSON SUBDN BLK 3318 LOT 6 INT202400079386 DD04192024 CO-DC 3318 000 00600 2003318 000
Census Tract004600
Assessed Land Value$170,310
Assessed Improvement Value$259,280
Assessment Year2025

About this property

There’s a quiet confidence to this 1920s Tudor. It doesn’t try too hard, yet everything feels considered. Set on a landscaped corner lot just moments from Bishop Arts, the home balances historic character with thoughtful, modern updates in a way that feels easy and elevated. Natural light pours through new windows, moving softly across the hardwood floors and guiding you through a layout that stays true to its original design while living well for today. The kitchen is a standout, with quartz countertops, custom cabinetry, and refined lighting that brings warmth without excess. In the living room, a porcelain-tiled fireplace with a sleek electric insert creates a strong focal point and an inviting place to gather. Outside, the home continues to unfold. A spacious front porch sets the tone for slow mornings and relaxed evenings, while the backyard offers a more private retreat with a covered sitting area suited for both quiet weekends and casual entertaining. The detached two-car garage adds flexibility for storage, workspace, or future possibilities. With major updates already completed, including HVAC, roof, plumbing, windows, and water heater, this is a home where the work has been done and the living feels effortless. All just around the corner from some of Dallas’ most loved restaurants and shops.

Investor Tools

Property Icon
$506,000
Estimated Property Value
$0Estimated Mortgage Balance
$96,380Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,294 /month
Positive
Cash Flow Estimate:
$1,098 /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
$1,011/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,601
$429,590
2025
$170,310
$259,280
$429,590
No

Tax History

Year
Tax Paid
Assessed Value
2024
$9,601
$429,590

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Affinity Llc
Conventional
$420,000
No
First
Apr 19, 2024
May 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$409,620
$96,380
19%
81%
$2,619/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$2,619/mo
$-647/mo
4.7%

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...

302 N Waverly Drive | Property Details | No Agent List