NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$339,200

NAL Estimated Property Value

10328 Black Walnut Dr, Dallas, TX, 75243

Off Market

3 Beds

2 Bath

1,960 Sq Ft

Single Family Residence

$174.49 / sqft

Built in 1978

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Microwave

FlooringVinyl

Exterior

Lot Size6,959 sqft

Building Information

Year Built1978

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000811302620000

Lot Number7

SubdivisionWalnut Creek

Land UseResidential

Legal DescriptionWALNUT CREEK ESTATES SEC 1 BLK E/8443 LT 7 INT202400048052 DD03062024 CO-DC 8443 00E 00700 3DA8443 00E

Census Tract019019

Assessed Land Value$75,000

Assessed Improvement Value$264,200

Assessment Year2025

About this property

Discover refined living in this beautifully remodeled home, nestled within the coveted Richardson Independent School District. Step into a home that radiates freshness and modernity. The entire interior has been treated to a rejuvenating makeover with fresh paint and new flooring 2022, New fence 2022, HVAC 2016, No foundation issue. Enjoy easy access to major thoroughfares, including 635 and 75, with a wealth of shops and restaurants nearby. This home is strategically located near major employment centers such as Texas Instruments and the telecom corridor.

Investor Tools

$339,200

Estimated Property Value

$211,406Estimated Mortgage Balance

$127,794Estimated Equity

37% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,052 /month

Positive

Cash Flow Estimate:

$684 /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

$804/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,947

$339,200

2025

$75,000

$264,200

$339,200

Tax History

Year

Tax Paid

Assessed Value

2024

$7,947

$339,200

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

City First Mortgage Services Llc

Conventional

$220,000

First

Mar 6, 2024

Apr 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$211,406

$127,794

37%

62%

$1,320/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,320/mo

+$652/mo

7.0%

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