$122,500
9254 Forest Lane Unit 106, Dallas, TX, 75243
On Market
Just Added
Property Lead Type:
BankruptcyHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal
Exterior
Lot Size5.54 acres
Building Information
Year Built1982
Roof Type105
Land Information
APN00C73680000A00106
Lot Number2,4
SubdivisionTrinity Forest Condos
Land UseResidential
Legal DescriptionTRINITY FOREST CONDOS BLK H/8153 LOTS 2 & 4 ACS 5.5391 BLDG A UNIT 106 CE .6273% INT202300124532 DD06202023 CO-DC 8153 00H
Census Tract007810
Assessed Land Value$27,230
Assessed Improvement Value$95,700
Assessment Year2026
About this property
Enjoy a cozy fireplace, separate dining area, and a small patio perfect for morning coffee or relaxing outdoors. Full-size stacked washer and dryer connections add everyday convenience. HOA dues under $200 per month cover water, grounds maintenance and community amenities, including a swimming pool. Previously used as an Airbnb, this condo offers furnishings that can be negotiated with the sale, making your move even easier. A welcoming place to call home. Schedule your showing today!
Investor Tools
$91,399Estimated Mortgage Balance
$31,531Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$738 /month
Positive
Cash Flow Estimate:
$246 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$291/month
$195/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,874
$122,930
2026
$27,230
$95,700
$122,930
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,874
$122,930
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rbc Bank (Georgia) Na
Conventional
$96,000
No
First
Jun 20, 2023
Jul 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$91,399
$31,531
25%
74%
$546/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,326/mo
$741/mo
+$585/mo
12.9%
