NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$599,000

NAL Estimated Property Value

3212 Waldrop Dr, Dallas, TX, 75229

Off Market

4 Beds

3 Bath

2,426 Sq Ft

Single Family Residence

$224.65 / sqft

Built in 1967

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Gas Water Heater, Ice Maker, Microwave

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters, Lighting

Lot Size11,000 sqft

Building Information

Year Built1967

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000589309000000

Lot Number2

SubdivisionRoyal Chapel

Land UseResidential

Legal DescriptionROYAL CHAPEL ESTATES 3RD INST BLK 6/6432 LOT 2 WALDROP ST INT202300056626 DD03232023 CO-DC 6432 006 00200 1006432 006

Census Tract009701

Assessed Land Value$250,000

Assessed Improvement Value$280,020

Assessment Year2025

About this property

Nestled in the north Dallas private school corridor, 3212 Waldrop is as convenient as it is charming! Recent updates include hardwoods throughout, new fixtures and lighting and a re-imagined kitchen with natural stone counters, striking blue backsplash, stainless steel appliances and vent hood. Original built-ins throughout the home give the home a punch of character and personality. The oversized family room is airy and open with vaulted ceilings and a brick gas burning fireplace. From the living room your friends and family will enjoy the shaded covered patio that opens up to an expansive yard. This home has been impeccably maintained and tastefully upgraded – Waldrop is move-in ready!

Investor Tools

$599,000

Estimated Property Value

$461,921Estimated Mortgage Balance

$137,079Estimated Equity

22% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,594 /month

Positive

Cash Flow Estimate:

$1,198 /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

$1,000/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,008

$530,020

2025

$250,000

$280,020

$530,020

Tax History

Year

Tax Paid

Assessed Value

2024

$9,008

$530,020

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Tolleson Private Bank

Conventional

$490,500

First

Mar 23, 2023

Apr 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$461,921

$137,079

22%

77%

$2,941/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$2,941/mo

$-369/mo

5.2%

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