$94,820
NAL Estimated Property Value9696 Walnut Street 601, Dallas, TX, 75243
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Gas Range
FlooringCarpet, Vinyl
Exterior
Lot Size8.30 acres
Building Information
Year Built1981
Stories2
Roof Type105
Land Information
APN00C73700000F00601
Lot Number4
SubdivisionTrinity Meadows Condos
Land UseResidential
Legal DescriptionTRINITY MEADOWS CONDOS BLK A/8426 LOT 4 8.3045 AC BLDG F UNIT 601 C E .496% INT202300017327 DD01272023 CO-DC 8426 00A 00400
Census Tract019034
Assessed Land Value$21,530
Assessed Improvement Value$73,290
Assessment Year2025
About this property
This charming unit features a spacious living area with a fireplace and a covered patio, a spacious bedroom, and lots of closet space, The HOA has major renovations to building exteriors and common areas in progress. There is a virtual tour available of a similar unit. If the buyer is using financing, please ensure the lender is OK with the complex being all tenant-occupied. The complex is non-warrantable. Cash sale preferred.
Investor Tools
$94,820
Estimated Property Value
$46,923Estimated Mortgage Balance
$47,897Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$569 /month
Positive
Cash Flow Estimate:
$190 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$216/month
$258/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,116
$94,820
2025
$21,530
$73,290
$94,820
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,116
$94,820
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Thuy Nguyen
Purchase Money Mortgage
$50,000
No
First
Jan 27, 2023
Feb 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$46,923
$47,897
50%
49%
$300/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$558/mo
+$1,007/mo
19.8%
