$170,000
NAL Estimated Property Value9254 Forest Lane 1303, Dallas, TX, 75243
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Microwave, Double Oven, Refrigerator, Washer
FlooringCarpet, Laminate
Exterior
Lot Size5.54 acres
Building Information
Year Built1983
Stories2
Roof Type105
Land Information
APN00C73680000M01303
Lot Number2,4
SubdivisionTrinity Forest Condos
Land UseResidential
Legal DescriptionTRINITY FOREST CONDOS BLK H/8153 LOTS 2 & 4 ACS 5.5391 BLDG M UNIT 1303 CE .89695% INT201800272210 DD10052018 CO-DC 8153 00H
Census Tract007810
Assessed Land Value$38,960
Assessed Improvement Value$131,040
Assessment Year2025
About this property
Enjoy this Beautifully Updated 2 Bedroom 2 Full Bath Condo in North Dallas! Two very private bedrooms, one up and one down. All new flooring, tile, carpet, paint, and fixtures. Tons of natural light bathe the living room. Kitchen has Designer Backsplash, Dishwasher, Double Oven, Built In Microwave,and comes with Fridge. Large Utility room off the master with washer and dryer. Covered private patio. Gated and controlled property access. Nice community Pool! Comes with 2 assigned parking spots, one covered, one not covered. Welcome Home!
Investor Tools
$170,000
Estimated Property Value
$66,711Estimated Mortgage Balance
$103,289Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,020 /month
Positive
Cash Flow Estimate:
$340 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$374/month
$218/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,640
$170,000
2025
$38,960
$131,040
$170,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,640
$170,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Unknown
$78,750
No
First
Oct 5, 2018
Nov 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$66,711
$103,289
60%
39%
$473/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$691/mo
+$874/mo
11.0%
