$68,210
NAL Estimated Property Value9811 Walnut Street 205, Dallas, TX, 75243
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator
FlooringCarpet, Laminate, Vinyl, Wood
Exterior
Exterior FeaturesBalcony, Rain Gutters
Lot Size8.81 acres
Building Information
Year Built1981
Stories1
Roof Type105
Land Information
APN00C61580000F00303
Lot Number2A
SubdivisionRichland Trace Condos
Land UseResidential
Legal DescriptionRICHLAND TRACE CONDOS BLK 8433 LT 2A ACS 8.8143 BLDG F UNIT 303 CE .125679% VOL2000002/0270 DD12272000 CO-DC 8433 000 02A
Census Tract019018
Assessed Land Value$5,810
Assessed Improvement Value$62,400
Assessment Year2025
About this property
Nicely Remodeled Unit. Appointed Kitchen with Stainless Steel appliances includes Electric Range with Glass Cooktop, Dishwasher, Disposal Microwave.Faux Granite Countertops with Breakfast Bar overlooks Living Room with Cozy Woodburning Fireplace. One bedroom and bath on each floor, and each floor has its own balcony. Upstairs bedroom has private entrance. Property has 3 pools, 2 tennis courts,racquetball courts is located near, shopping, dining, DART and major roads.
Investor Tools
$68,210
Estimated Property Value
$0Estimated Mortgage Balance
$68,210Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$419 /month
Positive
Cash Flow Estimate:
$140 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$164/month
$254/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,630
$68,210
2025
$5,810
$62,400
$68,210
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,630
$68,210
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$68,210
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,326/mo
$254/mo
+$1,072/mo
23.3%
