Street View

A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$556,000

3609 Waldorf Drive, Dallas, TX, 75229

Off Market

3 Beds

2 Bath

2,030 Sq Ft

Single Family Residence

$176.85 / sqft

Built in 1957

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan

FlooringCeramic Tile, Wood

Exterior

Lot Size10,454 sqft

Building Information

Year Built1957

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000591922000000

Lot Number17

SubdivisionRoyal Hills 3rd Inst

Land UseResidential

Legal DescriptionROYAL HILLS 3RD INST BLK C/6436 LT 17 INT201900033142 DD02052019 CO-DC 6436 00C 01700 1DA6436 00C

Census Tract009607

Assessed Land Value$300,000

Assessed Improvement Value$246,400

Assessment Year2025

About this property

Beautiful hardwood floors on this 3 bedroom 2 bath home with Updated Kitchen. Enjoy the front living area with large picture window. Opening to the Den and sun room this Kitchen is with updated cabinets, counter tops, back splash, flooring, paint, stainless steel appliances and much more.. Sun room has views to the large backyard. Bedrooms are good size on this home and sits on a large lot. Large two car garage with carport in the back for entertaining or parking. Electrical panel box has been updated. Come see this one today.

Investor Tools

$556,000

Estimated Property Value

$0Estimated Mortgage Balance

$262,915Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,336 /month

Positive

Cash Flow Estimate:

$1,112 /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

$851/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,433

$546,400

2025

$300,000

$246,400

$546,400

Tax History

Year

Tax Paid

Assessed Value

2024

$7,433

$546,400

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Stifel Bank & Trust

Conventional

$331,200

First

Apr 30, 2021

May 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$293,085

$262,915

47%

53%

$1,374/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,374/mo

+$598/mo

4.3%

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