1Days on Market

4view

$90,000

9609 Walnut Street 10104, Dallas, TX, 75243

On Market

Just Added

1 Beds

1 Bath

759 Sq Ft

Condos / Townhouses

$118.58 / sqft

Built in 1983

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Microwave

Exterior

Lot Size6.08 acres

Building Information

Year Built1983

Stories1

Roof Type105

Land Information

APN00C82200000K10205

Lot Number1

SubdivisionWingate Condominiums

Land UseResidential

Legal DescriptionWINGATE CONDOMINIUMS BLK A/8678 LT 1 6.0760 ACS BLDG K UNIT 10205 CE .741484% INT201800290853 DD10312018 CO-DC 8678 00A 00100

Census Tract019034

Assessed Land Value$29,420

Assessed Improvement Value$108,480

Assessment Year2025

About this property

This is one of 5 units for sale. All units are 1-bedroom units located on the first floor. The owner will sell individually or as a package. Units are #12103, 12104, 12105, 12106 and 9609 Walnut # 10104. The package listing is MLS 21271396. Property does not qualify for FHA financing.

Investor Tools

$137,900

Estimated Property Value

$0Estimated Mortgage Balance

$62,600Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$827 /month

Positive

Cash Flow Estimate:

$276 /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

$171/month

$355/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,360

$137,900

2025

$29,420

$108,480

$137,900

No

Tax History

Year

Tax Paid

Assessed Value

2025

$1,360

$137,900

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Thong Khac Tran

Conventional

$89,300

No

First

Oct 31, 2018

Nov 2048

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$75,300

$62,600

45%

55%

$536/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$891/mo

+$674/mo

13.6%

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