Last 24 Hours
$82,360
NAL Estimated Property Value9747 Whitehurst Dr # B-87, Dallas, TX, 75243
Off Market
1 Beds
1 Bath
573 Sq Ft
Condos / Townhouses
$1.75 / sqft
Built in 1982Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 1
Bathrooms Full 1
Indoor Fireplace
Heating Central
CoolingAppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Refrigerator, Washer
Exterior
Lot Size4.24 acres
Building Information
Year Built1982
Stories1
Roof Type105
Land Information
APN00C74900000B00087
Lot Number1
SubdivisionTwin Creek Collections
Land UseResidential
Legal DescriptionTWIN CREEK COLLECTIONS BLK F/8100 LT 1 4.2428 ACS BLDG B UNIT 87 CE .66946% VOL99046/4980 DD022599 CO-DALLAS 8100 00F 001
Census Tract007834
Assessed Land Value$18,550
Assessed Improvement Value$63,810
Assessment Year2025
About this property
NICELY UPDATED UNIT WITH CERAMIC TILES THROUGHOUT, REFRIGERATOR INCLUDED WITH LEASE.
Investor Tools
$82,360
Estimated Property Value
$1,748Estimated Mortgage Balance
$80,612Estimated Equity
97% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$494 /month
Positive
Cash Flow Estimate:
$165 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$183/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,783
$82,360
2025
$18,550
$63,810
$82,360
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,783
$82,360
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Washington Mutual Bank Fa
N/A
$8,500
N/A
First
Feb 25, 1999
Mar 2029
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,748
$80,612
97%
2%
$59/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,326/mo
$59/mo
+$1,267/mo
19.3%
12.4%