1204 S Waverly Dr, Dallas, TX, 75208 | $821/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1204 S Waverly Dr, Dallas, TX, 75208 | $821/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1690 sft

1219 S Waverly Dr, Dallas, TX, 75208

4 Bed
4 Bath
3688 sft

5808 Arabian Dr, Grand Prairie, TX, 75052

3 Bed
3 Bath
2817 sft

Dozier Plan, Redden Farms, Midlothian, TX, 76065

4 Bed
3 Bath
2098 sft

2418 Melrose Dr, Venus, TX, 76084

Nearby investment properties with comparable prices

4 Bed
3 Bath
2441 sft

3308 Country Club Rd, Pantego, TX, 76013

2 Bed
3 Bath
1631 sft

Baycliff Plan, Midtown GP, Grand Prairie, TX, 75052

4 Bed
2 Bath
2115 sft

emory Plan, Parkerville Meadows, Desoto, TX, 75115

4 Bed
2 Bath
1946 sft

dillon Plan, Parkerville Meadows, Desoto, TX, 75115

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Dallas at 1204 S Waverly Dr, Dallas, TX, 75208 listed at $373,000 pairs $3,474/mo rent with a $1,826/mo payment to leave $821/mo cash flow. Total monthly income runs $3,474/mo, and annual cash flow reaches $9,854/yr on $123,650 cash to close. Return on cash invested measures 27.88% in year one, and rental yield registers 11.18% at a $373,000 basis. Equity gained on principal adds $2,407/yr, and annual property appreciation at 5% supports $103,053 by year five. Five-year ROI tracks 146.81% and total cumulative return in cash totals $181,535. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,474/mo property income relative to a $1,826/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1948

7,840 sqft lot

$N/A/sqft

No HOA

More details about the property

Design-forward. Everything you want is waiting for you in this home. This is an unbelievablevalue in 75208. The board-and-batten exterior is insulated, hardie-board...appreciated for being low-maintenance and energy efficient. Open layout lets youlive life to itsfullest. Kitchen is a stunner, with its full tile backsplash, centralstove with vent, matte appliance package, quartz counters and open shelving. Flexibleliving space offers a varietyof layout options. Primary bedroomhas walk-in closet, as well as built-in armoires... providing tons of storage and a clean, modern look. En-suite bath, with glass-walled shower makes this a luxuriousretreat. Additional bedroomsare spacious with tons of closet space, seamlessly incorporated. Full utility room with storage. Hardwoods and abundant natural light throughout the home. Backyard is a prime opportunity for relaxing with your morning cuppa, or having a few pals over on the weekend. Clean lines, fantastic hardscaping, and seating space galore. Spacious, recently-addedstorage shed conveys with sale.

Neighborhood Data

Neighborhood data shown for ZIP Code: 75208, Dallas, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	14,625 (100%)
Owner Occupied HU	6,019 (41.2%)
Renter Occupied HU	6,897 (47.2%)
Vacant Housing Units	1,709 (11.7%)
Median Home Value	$466,400
Average Home Value	$537,812