B+

NoAgentList RatingHow are grades calculated?

4Days on Market

1view

$106,650

9600 ROYAL 612, Dallas, TX, 75243

$106,820 ARV

On Market

Just Added

2 Beds

2 Bath

745 Sq Ft

Condos / Townhouses

$143.15 / sqft

Built in 1983

Property Lead Type:

BankruptcyPre-ForeclosureDeal ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Oven, Ice Maker, Microwave, Refrigerator, Washer

FlooringCarpet, Ceramic Tile, Vinyl

Exterior

Private Pool

Exterior FeaturesBalcony

Lot Size3.61 acres

Building Information

Year Built1983

Stories2

Roof Type105

Land Information

APN00C73800000G00705

SubdivisionTrinity Royal Condos

Land UseResidential

Legal DescriptionTRINITY ROYAL CONDOS BLK E/8145 3.605 ACS BLDG G UNIT 705 CE 1.5286% INT202300229319 DD11092023 CO-DC 8145 00E 00500 3008145

Census Tract007825

Assessed Land Value$28,810

Assessed Improvement Value$162,190

Assessment Year2025

About this property

NEWLY REMODELED SECOND FLOOR UNIT WITH WBFP, STACKABLE WASHER & DRYER PROVIDED, LAMINATE ENGINEERED FLOORS & CERAMIC TILE, MICROWAVE OVEN, COVERED PARKING, SUN ROOM with ATRIUM, CEILING FAN, BALCONY WITH STORAGE, GATED ACCESS, Perfect for an investor who can rent it out for $995-1095. Cash buyer preferred due yo the development being a non warrantable community

Investor Tools

$191,000

Estimated Property Value

$0Estimated Mortgage Balance

$29,747Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$106,820

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,146 /month

Positive

Cash Flow Estimate:

$382 /month

Interested in this property?

Eddie Davis

Davis Property Management, LLC

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$276/month

$314/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,355

$191,000

2025

$28,810

$162,190

$191,000

Tax History

Year

Tax Paid

Assessed Value

2025

$2,355

$191,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cmg Mortgage Inc

Conventional

$169,200

First

Nov 9, 2023

Dec 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$161,253

$29,747

15%

84%

$1,015/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,329/mo

+$236/mo

9.8%

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