4Days on Market

13view

$189,995

9254 Forest Ln Apt 505, Dallas, TX, 75243

On Market

Just Added

2 Beds

2 Bath

1,064 Sq Ft

Condos / Townhouses

$178.57 / sqft

Built in 1983

Property Lead Type:

Absentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Dryer, Electric Range, Microwave, Refrigerator, Washer

FlooringVinyl

Exterior

Exterior FeaturesStorage

Lot Size5.54 acres

Building Information

Year Built1982

Stories2

Roof Type105

Land Information

APN00C73680000E00505

Lot Number2

Land UseResidential

Legal DescriptionTRINITY FOREST CONDOS BLK H/8153 LOTS 2 & 4 ACS 5.5391 BLDG E UNIT 505 CE .8923% INT201600149980 DD06032016 CO-DC 8153 00H

Census Tract007810

Assessment Year2025

About this property

Turn key investment rental property, low HOA, near businesses, Leased and renovated, investment property wont last long. This is the real deal and prime rental property.

Investor Tools

$39,099Estimated Mortgage Balance

$133,901Estimated Equity

77% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,140 /month

Positive

Cash Flow Estimate:

$380 /month

Interested in this property?

Steve Koleno

Beycome Brokerage Realty LLC

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$367/month

$278/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,534

$163,130

2025

N/A

$163,130

No

Tax History

Year

Tax Paid

Assessed Value

2025

$3,534

$163,130

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First Franklin Financial Corp

Stand Alone First / Home Equity First Lien

$76,000

No

First

Mar 26, 2004

Apr 2034

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$39,099

$133,901

77%

23%

$585/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$863/mo

+$702/mo

10.9%

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