NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$177,170

NAL Estimated Property Value

7810 Royal Ln # I-122, Dallas, TX, 75230

Off Market

2 Beds

2 Bath

1,177 Sq Ft

Condos / Townhouses

$149.96 / sqft

Built in 1963

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven

FlooringCarpet, Vinyl

Exterior

Private Pool

Exterior FeaturesRain Gutters, Storage

Lot Size2.30 acres

Building Information

Year Built1963

Stories2

Roof Type105

Land Information

APN00000706444920000

Lot Number2

SubdivisionRoyal Oaks Condominiums

Land UseResidential

Legal DescriptionROYAL OAKS CONDOMINIUMS BLK 2/7288 LT 2 BLDG I UNIT 122 CE 2.1955% INT202300145220 DD07212023 CO-DC 7288 002 002 1007288 002

Census Tract013106

Assessed Land Value$87,840

Assessed Improvement Value$89,330

Assessment Year2025

About this property

This is your chance to own a stunning 2 bedroom, 2 bathroom condo with 1177 square feet of living space. The condo boasts of updated tiling in the kitchen and bathrooms, updated countertop in the kitchen, installed crown molding, and a large open living space with a fireplace. Enjoy a private enclosed and screened outdoor deck with proximity to the pool, and the convenience of having a washer and dryer in the unit. All utilities, electric, gas, water, trash, basic cable are included from the HOA. The condo is in a great location with easy access to the 75 Highway and comes with 1 assigned covered carport parking spot. Don't miss this opportunity to own this amazing condo!

Investor Tools

$177,170

Estimated Property Value

$123,603Estimated Mortgage Balance

$53,567Estimated Equity

30% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,063 /month

Positive

Cash Flow Estimate:

$354 /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

$416/month

$665/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,104

$177,170

2025

$87,840

$89,330

$177,170

Tax History

Year

Tax Paid

Assessed Value

2024

$4,104

$177,170

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cherry Creek Mortgage Co Inc

Conventional

$131,250

First

Mar 29, 2023

Apr 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$123,603

$53,567

30%

70%

$787/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,452/mo

+$113/mo

10.6%

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