$107,280
NAL Estimated Property Value9827 Walnut Street 207, Dallas, TX, 75243
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesElectric Cooktop, Electric Oven, Microwave
FlooringCarpet, Ceramic Tile
Exterior
Lot Size8.81 acres
Building Information
Year Built1983
Stories2
Roof Type105
Land Information
APN00C61580000N00203
Lot Number2A
SubdivisionRichland Trace Condos
Land UseResidential
Legal DescriptionRICHLAND TRACE CONDOS BLK 8433 LT 2A BLDG N UNIT 203 CE .210012% VOL99025/1547 DD012199 CO-DALLAS 8433 000 02A00 3008433 000
Census Tract019018
Assessed Land Value$9,680
Assessed Improvement Value$97,600
Assessment Year2025
About this property
Excellent opportunity for investors, unit was rented for $950 per month. 2 bedroom, 1 bath with loft area, conveniently located near Richland College. Assigned parking space. Stackable washer and dryer, refrigerator included! Dart bus facility at the entrance of the complex. HOA fees include Exterior Maintenance, Trash, Water, Building Insurance, etc. Bring your offers!!!
Investor Tools
$107,280
Estimated Property Value
$0Estimated Mortgage Balance
$107,280Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$644 /month
Positive
Cash Flow Estimate:
$215 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$233/month
$220/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,262
$107,280
2025
$9,680
$97,600
$107,280
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,262
$107,280
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$107,280
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$220/mo
+$1,345/mo
17.5%
