NoAgentList RatingHow are grades calculated?

1view

$124,900

9823 Walnut Street L205, Dallas, TX, 75243

Off Market

2 Beds

2 Bath

1,031 Sq Ft

Condos / Townhouses

$121.14 / sqft

Built in 1982

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator, Washer

FlooringTile, Vinyl

Exterior

Lot Size8.81 acres

Building Information

Year Built1982

Stories2

Roof Type105

Land Information

APN00C61580000L00205

Lot Number2

SubdivisionRichland Trace Condos

Land UseResidential

Legal DescriptionRICHLAND TRACE CONDOS BLK 8433 PT LOT 2 ACS 8.8143 BLDG L UNIT 205 CE 0.242195% INT202200179532 DD06242022 CO-DC 8433 000

Census Tract019018

Assessed Land Value$11,150

Assessed Improvement Value$112,570

Assessment Year2025

About this property

Update 4.27: No More Showings. Seller is Considering All Offers.Updated, Immaculate, and Open Space Condo Located at Richland Trace. Move in Ready. Featuring a Split Level Arrangement 2 Bed 2 Bath, With Each Floor Having Its Own Entry Door. Welcoming Large Living Space With Vaulted Ceilings. Open Kitchen Space With Island and Dining Area. Living Area and Master Bedroom Features New Vinyl Floor. New Dishwasher. Fresh Paint Throughout. New Bathroom Vanities, Mirrors and Lighting. Lots of Natural Light. Exceptional Storage Space. Great to Live or Rent. Washer and Dryer Stay. One Parking Space L18. Excellent for Travel Nurses and Students!

Investor Tools

$123,720

Estimated Property Value

$0Estimated Mortgage Balance

$40,306Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$749 /month

Positive

Cash Flow Estimate:

$250 /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

$285/month

$323/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,805

$123,720

2025

$11,150

$112,570

$123,720

Tax History

Year

Tax Paid

Assessed Value

2024

$2,805

$123,720

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cardinal Financial Company Lp

Conventional

$90,000

First

Jun 24, 2022

Jul 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$83,414

$40,306

32%

67%

$540/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$863/mo

+$702/mo

15.2%

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