B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$172,000

NAL Estimated Property Value

9910 Royal Ln # J-1005, Dallas, TX, 75231

Off Market

1 Beds

2 Bath

876 Sq Ft

Condos / Townhouses

$199.77 / sqft

Built in 1981

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Dryer, Electric Range, Microwave, Refrigerator, Washer

Exterior

Lot Size6.38 acres

Building Information

Year Built1981

Stories2

Roof Type105

Land Information

APN0021M760000J01005

Lot Number1

SubdivisionGlen Oaks Townhomes Condo

Land UseResidential

Legal DescriptionGLEN OAKS TOWNHOMES CONDO BLK B/8106 LT 1 ACS 6.3769 BLDG J UNIT 1005 CE .8888% INT202500118446 DD06052025 CO-DC 8106 00B 001

Census Tract007827

Assessed Land Value$29,600

Assessed Improvement Value$142,400

Assessment Year2025

About this property

Location, Location, Location! This charming 1-bedroom loft, 1.5-bath condo is the perfect blend of comfort and convenience. Enjoy the privacy of your own back patio and the ease of having two covered parking spaces right at your doorstep, providing direct access to the unit. Nestled within a community adorned with mature trees and walking paths, this condo offers a serene and secure living environment with gated security. The included refrigerator, washer, and dryer make moving in a breeze. Plus, the HOA covers water, grounds maintenance, exterior maintenance, and access to the community pool, ensuring a hassle-free lifestyle. Contact Mayra Avalos at 214-316-5112 with Meridian Mortgage for great service and great lending rates.

Investor Tools

$172,000

Estimated Property Value

$154,224Estimated Mortgage Balance

$17,776Estimated Equity

10% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,050 /month

Positive

Cash Flow Estimate:

$350 /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

$407/month

$324/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,030

$172,000

2025

$29,600

$142,400

$172,000

Tax History

Year

Tax Paid

Assessed Value

2024

$4,030

$172,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Cmg Mortgage Inc

Conventional

$156,750

First

Jun 5, 2025

Jul 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$154,224

$17,776

10%

90%

$940/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,326/mo

$1,264/mo

+$62/mo

9.3%

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