B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$103,500

9621 Walnut St # F-6206, Dallas, TX, 75243

Off Market

2 Beds

1 Bath

1,044 Sq Ft

Condos / Townhouses

$110.15 / sqft

Built in 1983

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDryer, Electric Range, Electric Water Heater, Refrigerator

Exterior

Lot Size6.08 acres

Building Information

Year Built1983

Stories1

Roof Type105

Land Information

APN00C82200000F06206

Lot Number1

SubdivisionWingate Condominiums

Land UseResidential

Legal DescriptionWINGATE CONDOMINIUMS BLK A/8678 LT 1 6.0760 ACS BLDG F UNIT 6206 CE .758931% INT202400207182 DD10142024 CO-DC 8678A000 001

Census Tract019034

Assessed Land Value$30,130

Assessed Improvement Value$73,370

Assessment Year2025

About this property

Perfect for investor or owner occupant. This 2 bedroom 1 full bath is located on the second floor. Owner has done some modifications and using it as a 3 bedroom. Refrigerator and full size washer & dryer to remain with the property. Owner has enclosed the balcony for additional privacy. Please call Showing Time to schedule.

Investor Tools

$103,500

Estimated Property Value

$0Estimated Mortgage Balance

$103,500Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$690 /month

Positive

Cash Flow Estimate:

$230 /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

$169/month

$405/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

N/A

$103,500

2025

$30,130

$73,370

$103,500

No

Tax History

Year

Tax Paid

Assessed Value

2024

N/A

$103,500

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$103,500

100%

0%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$405/mo

+$1,160/mo

18.1%

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