B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$191,000

NAL Estimated Property Value

9600 Royal Ln Apt 704, Dallas, TX, 75243

Off Market

2 Beds

2 Bath

1,064 Sq Ft

Condos / Townhouses

$1.22 / sqft

Built in 1983

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Microwave, Refrigerator

FlooringLaminate, Wood

Exterior

Lot Size3.61 acres

Building Information

Year Built1983

Stories2

Roof Type105

Land Information

APN00C73800000G00704

SubdivisionTrinity Royal Condos

Land UseResidential

Legal DescriptionTRINITY ROYAL CONDOS BLK E/8145 LOT 5 ACS 3.605 BLDG G UNIT 704 CE 1.5286% INT201200052610 DD02222012 CO-DC 8145 00E 00500

Census Tract007825

Assessment Year2025

About this property

Pristine property with open floorplan. Two story ceiling in living with a beautiful atrium and separate dining. Wood burning fireplace. Laminate flooring in the kitchen. Kitchen has been remodeled with oven, refrigerator, microwave and dishwasher. Large bedrooms. Wood laminate flooring throughout. Master bath with walk-in closet. Good storage n bath. Very large utility room. Community offers shared courtyard with pool. Richardson schools and convenient location to downtown Dallas, Richardson, Plano, Farmer's Branch and Garland. Will lease up to 2 years.

Investor Tools

$191,000

Estimated Property Value

$35,051Estimated Mortgage Balance

$155,949Estimated Equity

81% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,146 /month

Positive

Cash Flow Estimate:

$382 /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

$453/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,475

$191,000

2025

N/A

$191,000

Tax History

Year

Tax Paid

Assessed Value

2024

$4,475

$191,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Alethes Llc

Fha

$72,856

Yes

First

Aug 4, 2006

Sep 2036

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$35,051

$155,949

81%

18%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

N/A

+$1,565/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