NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$445,000

NAL Estimated Property Value

3143 Waldrop Dr, Dallas, TX, 75229

Off Market

3 Beds

2 Bath

1,452 Sq Ft

Single Family Residence

$323 / sqft

Built in 1956

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Gas Cooktop, Gas Range, Microwave

FlooringLaminate, Tile

Exterior

Private Pool

Exterior FeaturesRain Gutters, Lighting

Lot Size10,615 sqft

Building Information

Year Built1956

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00000598669000000

Lot Number17

SubdivisionWalnut Hills 2nd Inst

Land UseResidential

Legal DescriptionWALNUT HILLS 2ND INST BLK 14/6461 LOT 17 INT202500040130 DD02262025 CO-DC 6461 014 01700 1006461 014

Census Tract009701

Assessed Land Value$110,000

Assessed Improvement Value$331,090

Assessment Year2025

About this property

Discover this beautifully updated 3-bedroom, 2-bath home located on a quiet, tree-lined street. This charming property offers the ideal balance of tranquility and city convenience, with quick access to major highways for an easy commute to some of the city's greatest offerings. Step inside to find a thoughtfully updated interior, featuring modern finishes and a well-designed layout that maximizes comfort and functionality. The backyard features a sparkling pool with a brand-new pump (replaced in 2024) and a privacy fence (replaced in 2022), creating the perfect retreat for relaxation or entertaining. The home is complete with a two-car temperature-controlled garage great for extra storage or a home gym. Don’t miss your chance to make it yours!

Investor Tools

$445,000

Estimated Property Value

$412,762Estimated Mortgage Balance

$32,238Estimated Equity

7% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,814 /month

Positive

Cash Flow Estimate:

$938 /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

$796/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,329

$441,090

2025

$110,000

$331,090

$441,090

Tax History

Year

Tax Paid

Assessed Value

2024

$7,329

$441,090

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Conventional

$422,100

First

Feb 26, 2025

Mar 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$412,762

$32,238

93%

$2,531/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$2,531/mo

$-559/mo

5.3%

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