B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$184,380

NAL Estimated Property Value

8404 Forest Ln # F-604, Dallas, TX, 75243

Off Market

1 Beds

2 Bath

928 Sq Ft

Condos / Townhouses

$188.58 / sqft

Built in 1984

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Refrigerator, Washer

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Lot Size4.70 acres

Building Information

Year Built1984

Stories1

Roof Type105

Land Information

APN00C22430000F00604

Lot Number2

SubdivisionForest Point Tnhm Condos Ph I-Ii

Land UseResidential

Legal DescriptionFOREST POINT TNHM CONDOS PH I-II BLK 1/7501 LT 2 ACS 4.7042 BLDG F UNIT 604 CE 1.421% INT202300131305 DD06302023 CO-DC 7501

Census Tract007805

Assessed Land Value$52,410

Assessed Improvement Value$131,970

Assessment Year2025

About this property

Now this is a true rarity! Available Condos in Forest Pointe are near impossible to come by. This well maintained and quite complex is perfect for a downsizer or a young working professional. 2 stories, tall ceilings, lots of natural lighting, what makes this even more perfect is the upstairs studio or office. Fully updated; fresh paint, carpet, and quartz kitchen counters. Two assigned covered parking. HOA covers water, sewer, trash, blanket insurance, structural maintenance and pool.

Investor Tools

$184,380

Estimated Property Value

$47,376Estimated Mortgage Balance

$137,004Estimated Equity

74% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,106 /month

Positive

Cash Flow Estimate:

$369 /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

$437/month

$371/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,320

$184,380

2025

$52,410

$131,970

$184,380

Tax History

Year

Tax Paid

Assessed Value

2024

$4,320

$184,380

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Primelending

Conventional

$61,845

First

Jul 13, 2015

Aug 2045

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$47,376

$137,004

74%

26%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,326/mo

$371/mo

+$955/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