Street View

A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$149,000

9254 Forest Ln # B-205, Dallas, TX, 75243

$178,105 ARV

Off Market

2 Beds

2 Bath

1,350 Sq Ft

Condos / Townhouses

$1.19 / sqft

Built in 1982

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Microwave, Refrigerator

FlooringCarpet, Laminate, Tile

Exterior

Lot Size5.54 acres

Building Information

Year Built1982

Stories2

Roof Type105

Land Information

APN00C73680000B00205

Lot Number2,4

SubdivisionTrinity Forest Condos

Land UseResidential

Legal DescriptionTRINITY FOREST CONDOS BLK H/8153 LTS 2 & 4 ACS 5.5391 BLK B UNIT 205 CE .8923% INT202300046925 DD03102023 CO-DC 8153 00H

Census Tract007810

Assessed Land Value$38,740

Assessed Improvement Value$76,260

Assessment Year2025

About this property

Richardson School, 2 stories, 1 bedroom down, and the 2nd bedroom upstairs with a Bonus room upstairs that can be a study or bedroom! Water and Trash are included in the rent, Refrigerator is included. The tenant pays only Electric. in a Community Pool Gated Complex.

Investor Tools

$149,000

Estimated Property Value

$97,750Estimated Mortgage Balance

$56,945Estimated Equity

34% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$178,104

Rent-to-Value Ratio: 0.72%

Rent Estimate

$894 /month

Positive

Cash Flow Estimate:

$298 /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

$287/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,694

$115,000

2025

$38,740

$76,260

$115,000

Tax History

Year

Tax Paid

Assessed Value

2024

$2,694

$115,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cmg Mortgage Inc

Conventional

$97,750

First

Mar 10, 2023

Apr 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$92,055

$56,945

38%

62%

$587/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$587/mo

+$978/mo

12.6%

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