B+

NoAgentList RatingHow are grades calculated?

90Days on Market

1view

$105,000

9605 Walnut Street 12102, Dallas, TX, 75243

On Market

2 Beds

3 Bath

1,229 Sq Ft

Condos / Townhouses

$85.44 / sqft

Built in 1983

Property Lead Type:

Must-SellDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesElectric Range, Electric Water Heater

Exterior

Lot Size6.08 acres

Building Information

Year Built1983

Stories1

Roof Type105

Land Information

APN00C82200000M12205

Lot Number1

SubdivisionWingate Condominiums

Land UseResidential

Legal DescriptionWINGATE CONDOMINIUMS BLK A/8678 LT 1 6.0760 ACS BLDG M UNIT 12205 CE .758931% VOL99091/5841 DD043099 CO-DALLAS 8678 00A 00100

Census Tract019034

Assessed Land Value$30,130

Assessed Improvement Value$103,700

Assessment Year2025

About this property

BUYER BACKED OUT. BACK ON THE MARKET. This is the largest floor plan in the complex. There are two spacious master bedrooms upstairs with their own private bath and a half bath downstairs. Each floor has its own HVAC. This unit comes with 2 reserved covered parking spaces. Perfect for investor or owner occupant. Tenant lease has expired and currently renting month to month. Tenant would like to sign another long term lease if purchased by an investor. Owner will make no repairs.

Investor Tools

$133,830

Estimated Property Value

$0Estimated Mortgage Balance

$133,830Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$803 /month

Positive

Cash Flow Estimate:

$268 /month

Interested in this property?

Lionel Austin

Ashton Realty Inc.

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$322/month

$575/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,200

$133,830

2025

$30,130

$103,700

$133,830

Tax History

Year

Tax Paid

Assessed Value

2024

$3,200

$133,830

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Washington Mutual Bank Fa

Unknown

$23,294

First

N/A

Aug 2012

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$133,830

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$575/mo

+$990/mo

14.0%

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