$90,000
9605 Walnut Street 12205, Dallas, TX, 75243
On Market
Just Added
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater
FlooringCeramic Tile, Laminate
Exterior
Lot Size6.08 acres
Building Information
Year Built1983
Stories2
Roof Type105
Land Information
APN00C82200000M12107
Lot Number1
SubdivisionWingate Condominiums
Land UseResidential
Legal DescriptionWINGATE CONDOMINIUMS BLK A/8678 LT 1 6.0760 ACS BLDG M UNIT 12107 CE .75675% INT201500224801 DD07172015 CO-DC 8678 00A 00100
Census Tract019034
Assessed Land Value$30,050
Assessed Improvement Value$111,220
Assessment Year2025
About this property
Roomy 2 bedroom 1 bath condo on the second floor with a huge cover patio. One carport space right under the patio. Condo features tile flooring in kitchen, dining, bathroom, and hallway.
Investor Tools
$20,916Estimated Mortgage Balance
$120,354Estimated Equity
85% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$848 /month
Positive
Cash Flow Estimate:
$283 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$334/month
$450/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,303
$141,270
2025
$30,050
$111,220
$141,270
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,303
$141,270
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wr Starkey Mortgage Llp
Fannie Mae/Freddie Mac (Phased Out Keying In 2008 Because Fannie Mae Does Not Originate Loans Directly To Borrowers Or Investors. Most "New Conventional" Loans Meet Their General Underwriting Guidelines.)
$45,600
No
First
May 22, 2006
Jun 2036
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$20,916
$120,354
85%
15%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,326/mo
$450/mo
+$876/mo
11.3%
