$1,400
9829 Walnut St Apt O214, Dallas, TX, 75243
On Market
Just Added
Property Lead Type:
BankruptcyAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Microwave, Refrigerator, Washer
Exterior
Exterior FeaturesBalcony
Lot Size8.81 acres
Building Information
Year Built2015
Stories2
Roof Type105
Land Information
APN00C61580000O00214
Lot Number2A
SubdivisionRichland Trace Condos
Land UseResidential
Legal DescriptionRICHLAND TRACE CONDOS BLK 8433 LOT 2A BLDG O UNIT 214 CE .181822% INT201800254063 DD09182018 CO-DC 8433 000 02A00 3008433 000
Census Tract019018
Assessed Land Value$8,390
Assessed Improvement Value$90,300
Assessment Year2025
About this property
Updated two-bedroom, one-bath condo in Richland Trace offering 774 square feet of comfortable living space. The open living area features a fireplace and ceiling fan, while the kitchen includes a dishwasher, disposal and microwave. Additional features include a private balcony, designated stacked washer and dryer area, assigned parking and access to the community clubhouse and outdoor pool. Conveniently located near shopping, dining and major commuter routes. Richardson ISD.
Investor Tools
$50,357Estimated Mortgage Balance
$48,451Estimated Equity
48% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$592 /month
Positive
Cash Flow Estimate:
$197 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$122/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$973
$98,690
2025
$8,390
$90,300
$98,690
No
Tax History
Year
Tax Paid
Assessed Value
2025
$973
$98,690
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$60,000
No
First
Sep 18, 2018
Oct 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$50,357
$48,333
48%
51%
$360/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,326/mo
$360/mo
+$966/mo
16.1%
