1view

Owner Contacts

$82,360

NAL Estimated Property Value

9747 Whitehurst Drive 89, Dallas, TX, 75243

Off Market

1 Beds

1 Bath

573 Sq Ft

Condos / Townhouses

$130.89 / sqft

Built in 1982

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesElectric Range, Microwave, Refrigerator

FlooringCeramic Tile

Exterior

Lot Size4.24 acres

Building Information

Year Built1982

Stories1

Roof Type105

Land Information

APN00C74900000B00089

Lot Number1

SubdivisionTwin Creek Collections

Land UseResidential

Legal DescriptionTWIN CREEK COLLECTIONS BLK F/8100 LOT 1 4.2428 ACS BLDG B UNIT 89 CE .66946% INT202200196668 DD07152022 CO-DC 8100 00F 001

Census Tract007834

Assessed Land Value$18,550

Assessed Improvement Value$63,810

Assessment Year2025

About this property

Multiple offers. Cash only. Highest and best 8pm Monday, May 30th. The previous buyer failed. Bright and Clean Condo in the Lake Highlands area of Northeast Dallas. New paint. Really clean house. In move-in condition with Tile floor, wood burning fireplace, vaulted ceiling. Includes all appliances: self cleaning oven, microwave, dishwasher, and refrigerator. These units rent quickly! Desirable location with easy access to LBJ and shopping nearby. Complex currently patrolled by Security 8 hours every day, access gates and security cameras.

Investor Tools

$82,360

Estimated Property Value

$57,614Estimated Mortgage Balance

$24,746Estimated Equity

30% 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

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

$183/month

$205/month

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

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

Texas Bank

Purchase Money Mortgage

$62,050

First

Jul 15, 2022

Jul 2042

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$57,614

$24,746

30%

70%

$373/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,326/mo

$578/mo

+$748/mo

19.3%

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