B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$668,260

NAL Estimated Property Value

9231 Esplanade Drive, Dallas, TX, 75220

Off Market

2 Beds

3 Bath

2,768 Sq Ft

Condos / Townhouses

$189.67 / sqft

Built in 1981

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Microwave

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size3,469 sqft

Building Information

Year Built1981

Stories2

Roof Type172

Garage Spaces2

Land Information

APN00000358502340000

Lot Number8

SubdivisionFrenchmans Creek

Land UseResidential

Legal DescriptionFRENCHMANS CREEK BLK B/5084 LOT 8 ESPLANADE DR INT202100219922 DD07232021 CO-DC 5084 000 00800 1005084 000

Census Tract009402

Assessed Land Value$150,000

Assessed Improvement Value$518,260

Assessment Year2025

About this property

Rare opportunity to own in the gated Pierremont Townhome Community. Beautifully landscaped grounds, walking paths. Private side gate allowing residents access to walk to Central Market, restaurants and shopping. Enjoy the Clubhouse and sparkling pools, hot tub. This unit is one of the largest units, 2 upstairs oversized bedrooms-ensuites with balconies, walk in closets, some updates, laundry room. Master has a sitting area-study with FP perfect for working at home. Kitchen has granite counters, SS backsplash. 2 large living areas, wet bar and FP, large dining room overlooking private landscaped patio.

Investor Tools

$668,260

Estimated Property Value

$522,333Estimated Mortgage Balance

$145,927Estimated Equity

21% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,010 /month

Positive

Cash Flow Estimate:

$1,337 /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

$1,094/month

$275/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,791

$668,260

2025

$150,000

$518,260

$668,260

Tax History

Year

Tax Paid

Assessed Value

2024

$9,791

$668,260

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guaranteed Rate Affinity Llc

Conventional

$467,572

First

Jul 23, 2021

Aug 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$522,333

$145,927

21%

78%

$3,404/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$3,679/mo

$-2,114/mo

2.8%

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