1view

Owner Contacts

$359,000

NAL Estimated Property Value

10638 Black Walnut Drive, Dallas, TX, 75243

Off Market

4 Beds

2 Bath

2,151 Sq Ft

$139.42 / sqft

Built in 1978

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesElectric Oven, Gas Cooktop, Microwave

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Lot Size12,533 sqft

Building Information

Year Built1978

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000811234260000

Lot Number13

SubdivisionWalnut Creek

Land UseResidential

Legal DescriptionWALNUT CREEK ESTATES SEC 2 BLK D/8438 LOT 13 INT202100104190 DD04082021 CO-DC 8438 00D 01300 3DA8438 00D

Census Tract019019

Assessed Land Value$100,000

Assessed Improvement Value$250,150

Assessment Year2025

About this property

Beautifully updated 1 story home on .288 acre corner lot in Richardson ISD! Outstanding floorplan with 4 Bedrooms, large utility room, 2 dining areas, and 2 living areas. Outstanding kitchen features white cabinets, granite countertops, stainless appliances, breakfast bar, stainless sink, and gas range. Private master suite with updated bathroom and large shower with seat. Huge backyard with mature trees and new fence in '20. Dining room features wood beamed vaulted ceiling. Family room with tile floors and wood burning fireplace. Energy efficient upgrades including updated insulation in attic plus walls have been retextured. Convenience at its BEST!

Investor Tools

$359,000

Estimated Property Value

$255,053Estimated Mortgage Balance

$103,947Estimated Equity

28% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,154 /month

Positive

Cash Flow Estimate:

$718 /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

$637/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,845

$350,150

2025

$100,000

$250,150

$350,150

Tax History

Year

Tax Paid

Assessed Value

2024

$5,845

$350,150

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Security National Mortgage Co

Fha

$271,672

Yes

First

Apr 8, 2021

May 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$255,053

$103,947

28%

71%

$1,695/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$1,695/mo

+$877/mo

8.6%

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