$122,930
NAL Estimated Property Value9254 Forest Lane 403, Dallas, TX, 75243
Off Market
Property Lead Type:
Off-Market ListHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Range, Plumbed For Ice Maker
FlooringCarpet, Laminate
Exterior
Lot Size5.54 acres
Building Information
Year Built1982
Stories1
Roof Type105
Land Information
APN00C73680000D00403
Lot Number2,4
SubdivisionTrinity Forest Condos
Land UseResidential
Legal DescriptionTRINITY FOREST CONDOS BLK H/8153 LTS 2 & 4 ACS 5.5391 BLDG D UNIT 403 CE .6273% INT202200083651 DD03092022 CO-DC 8153 00H 002
Census Tract007810
Assessed Land Value$27,230
Assessed Improvement Value$95,700
Assessment Year2025
About this property
MULTIPLE OFFERS BEST AND FINAL ARE DUE FEB 17TH AT 7PM. GREAT spacious one bedroom contemporary condo on the first floor in North Dallas. Cozy gated community, with community pool, easy access to 75 and 625, One of the lowest HOA per month in the area, it includes water, trash. Recently remodeled, laminate floors, carpet in the bedroom, granite counter tops, neutral colors throughout, Assigned parking,Nice framed fireplace, bedroom has a walk-in closet, close to shopping center, several colleges, dining entertainment.
Investor Tools
$122,930
Estimated Property Value
$0Estimated Mortgage Balance
$122,930Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$738 /month
Positive
Cash Flow Estimate:
$246 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$150/month
$171/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,181
$122,930
2025
$27,230
$95,700
$122,930
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,181
$122,930
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$122,930
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,326/mo
$171/mo
+$1,155/mo
12.9%
