B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$98,690

NAL Estimated Property Value

9831 Walnut Street 302, Dallas, TX, 75243

Off Market

2 Beds

1 Bath

423 Sq Ft

Condos / Townhouses

$130.02 / sqft

Built in 1983

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Dryer, Electric Range, Refrigerator, Washer

FlooringVinyl

Exterior

Lot Size8.81 acres

Building Information

Year Built1983

Stories2

Roof Type105

Land Information

APN00C61580000P00214

Lot Number2A

SubdivisionRichland Trace Condos

Land UseResidential

Legal DescriptionRICHLAND TRACE CONDOS BLK 8433 LOT 2A BLDG P UNIT 214 CE .181822% INT202300201576 DD09282023 CO-DC 8433 000 02A 3008433 000

Census Tract019018

Assessed Land Value$8,390

Assessed Improvement Value$90,300

Assessment Year2025

About this property

Great opportunity in established condominium community located where Richardson meets Dallas. Close to major highways, shopping, dining. 1 Bed and 1 Bath condo on the THIRD FLOOR. Instant rental income on your investment or great starter home. Sold AS-IS. Air Conditioning currently does not work in this unit.

Investor Tools

$98,690

Estimated Property Value

$0Estimated Mortgage Balance

$98,690Estimated Equity

100% 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

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

$238/month

$120/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,358

$98,690

2025

$8,390

$90,300

$98,690

Tax History

Year

Tax Paid

Assessed Value

2024

$2,358

$98,690

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Principal Residential Mtg Inc

Fha

$21,836

Yes

First

Jan 26, 1994

Feb 2024

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$98,690

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,326/mo

$120/mo

+$1,206/mo

16.1%

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