1view

Owner Contacts

$323,830

NAL Estimated Property Value

9902 Crystal Valley Way, Dallas, TX, 75227

Off Market

4 Beds

3 Bath

1,930 Sq Ft

$119.12 / sqft

Built in 2005

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range

FlooringCarpet, Vinyl

Exterior

Lot Size5,973 sqft

Building Information

Year Built2005

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00679800010220000

Lot Number22

SubdivisionParkway Village Ph 1

Land UseResidential

Legal DescriptionPARKWAY VILLAGE PH 1 BLK 1/6798 LT 22 INT202100175792 DD06112021 CO-DC 6798 001 02200 4DA6798 001

Census Tract012101

Assessed Land Value$55,000

Assessed Improvement Value$268,830

Assessment Year2025

About this property

Great 4 bedroom 2 and a half bath home in East Dallas. 2 living spaces, 1 upstairs and 1 down. Master bedroom is downstairs and other 3 rooms are upstairs. Updated carpet upstairs and on the stairwell and and updated vinyl downstairs. Large backyard.

Investor Tools

$323,830

Estimated Property Value

$209,017Estimated Mortgage Balance

$114,813Estimated Equity

35% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,943 /month

Positive

Cash Flow Estimate:

$648 /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

$452/month

$181/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,808

$323,830

2025

$55,000

$268,830

$323,830

Tax History

Year

Tax Paid

Assessed Value

2024

$3,808

$323,830

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Movement Mortgage

Fha

$230,644

Yes

First

Jun 11, 2021

Jul 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$209,017

$114,813

35%

65%

$1,383/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$1,564/mo

+$1,008/mo

9.5%

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