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
Street View of property
Street View
A
NoAgentList RatingHow are grades calculated? Info

$627,020

3532 Waldorf Dr, Dallas, TX, 75229

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,907 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$296.28 / sqft
Year BuiltBuilt in 1955

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Range, Microwave
FlooringCeramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters
Lot Size10,442 sqft

Building Information

Year Built1955
Stories1
Roof Type105
Garage Spaces1

Land Information

APN00000591532000000
Lot Number6
SubdivisionRoyal Hills 4th Inst
Land UseResidential
Legal DescriptionROYAL HILLS 4TH INST BLK B/6435 LT 6 INT202300099924 DD05192023 CO-DC 6435 00B 00600 1006435 00B
Census Tract009607
Assessed Land Value$300,000
Assessed Improvement Value$327,020
Assessment Year2025

About this property

Welcome to this stunning and spacious home located in the highly desirable area of Royal Hills. This home exudes charm and character and is loaded with timeless updates. Upon entry you are greeted by hardwood floors and an expansive open living area with large windows that allow natural light to flood in, creating a warm and inviting atmosphere. The open layout seamlessly connects the living room to the kitchen which boasts silestone countertops, subway backsplash, SS appliances and large island. The primary bedroom features an updated en-suite bathroom with tub, a separate walk-in shower, and dual vanities. The additional bedrooms are equally spacious and bright with ample closet space and large windows. The large backyard is perfect for outdoor entertaining and features a covered patio area and even a separate office space or workout room. Other features include updated second bath, brick FP, electric gate, utility room and more. Don't miss your chance to call this house HOME!

Investor Tools

Property Icon
$627,020
Estimated Property Value
$603,250Estimated Mortgage Balance
$56,956Estimated Equity
4% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,762 /month
Positive
Cash Flow Estimate:
$1,254 /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
$1,106/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,140
$627,020
2025
$300,000
$327,020
$627,020
No

Tax History

Year
Tax Paid
Assessed Value
2024
$10,140
$627,020

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$603,250
No
First
May 19, 2023
Jun 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$570,064
$56,956
9%
91%
$3,617/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$3,617/mo
$-1,645/mo
3.8%

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...

3532 Waldorf Dr | Property Details | No Agent List