Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Income Producing Multifamily Portfolio Title is generated by Realmo AI

    9605 Walnut Street Unit 12106, Dallas, TX 75243

    View on Map
    Claim this Listing
    For Sale
    $450,000

    Income-producing portfolio of five leased one-bedroom units near Richland College.

    Type:Multi-Family / Multiple Single Units
    Property size:
    876 SF
    Price / SF:
    $513/SF
    Added:
    May 14, 2026
    Days on Market:
    20
    Last Refresh:
    May 15 at 10:07 pm

    Property Features for 9605 Walnut Street Unit 12106

    General Information

    Standard status
    Active
    Size
    876 SF
    Property subtype
    Multi-Family / Multiple Single Units

    Building Details

    Year Built
    1983

    We can help!

    Listing Contact
    Lionel Austin

    Listing agent Lionel Austin License #0436338

    Listing office Ashton Realty Inc.

    Listing date May 14, 2026

    Source Compass

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Ashton Realty Inc.

    HighLights

    • Income‑producing portfolio of 5 one‑bedroom units.
    • Units are 100% leased with long‑term tenants.
    • Option to purchase units individually or as a group.
    • Located near Richland College, ensuring consistent renter demand.
    • Each unit features central air conditioning and a fireplace.
    • Includes essential appliances: dishwasher, refrigerator, microwave, and electric oven.

    Overview

    This is an opportunity to acquire an income-producing portfolio consisting of five one-bedroom units. The units are 100% leased with long-term tenants. The seller is open to selling the units individually or as a group. The units are located at 12106, 12105, 1204, 12103, and 10104. The complex is situated close to Richland College, making it a desirable location for renters. The property size is 876 square feet.
    Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Law Firm Restaurant Real Estate Agency Spa & Massage Center Dental Office Hair Salon Nail Salon Food Market Grocery & Convenience Store Gym & Fitness Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Dallas
    County
    Collin
    State
    Texas
    Longitude
    -96.723073
    Latitude
    32.925051

    Nearby Similar for Sale

    • $700,000
      3,000 SF

      Versatile Commercial Space in Dallas

      Office and warehouse space in prime Northwest Dallas location.
      11127 Shady Trail, Dallas, TX 75229
      View Details
    • $1,900,000
      2,910 SF

      Historic Victorian in Uptown Dallas

      Victorian home in historic State Thomas neighborhood, zoned for commercial/residential.
      2315 Routh Street, Dallas, TX 75201
      View Details
    • $949,000
      6,930 SF

      Freestanding Office Building on Acre Lot

      6930 sq ft office building on 1 acre lot.
      4373 S Hampton Road, Dallas, TX 75232
      View Details
    • $750,000
      5,974 SF

      High-Traffic Convenience Retail Store

      For sale retail convenience store opportunity in a high-traffic area, with multiple included addresses and combined structures.
      3415 S Malcolm X Boulevard, Dallas, TX 75215
      View Details
    • $899,000
      2,230 SF

      Renovated Dallas Commercial Space

      Renovated commercial space in Dallas, close to downtown and airports.
      1380 River Bend Drive, Dallas, TX 75247
      View Details
    • $2,400,000
      3,216 SF

      Modern Multipurpose Commercial Facility

      Modern commercial facility in Dallas, built in 2021.
      2661 Walnut Hill Lane, Dallas, TX 75229
      View Details
    • $599,000
      2,500 SF

      Dallas Church on Large Lot

      Church with ample parking and room to grow.
      1338 Hortense Avenue, Dallas, TX 75216
      View Details
    • $1,390,000
      3,190 SF

      Corner Lot Near Major Highways

      Two-story building suitable for multiple businesses, warehouse, or auto services.
      11298 Luna Road, Dallas, TX 75229
      View Details
    • $298,800
      4,200 SF

      Auto Repair Shop Lot

      Auto repair shop lot for sale near 635 and I-20.
      14124 Seagoville Road, Dallas, TX 75253
      View Details
    • $950,000

      Mixed-Use Commercial Property with Two Units

      Two income-producing units, including a commissary kitchen and barbershop, positioned for flexible commercial use near major highways.
      9738 Brockbank Drive, Dallas, TX 75220
      View Details
    • $2,900,000
      15,286 SF

      Dallas Church Facility For Sale

      Well-maintained church campus with sanctuary, dining hall, classrooms, and offices.
      8568 Stults Road, Dallas, TX 75243
      View Details
    • $900,000
      5,801 SF

      Retail Investment Opportunity, Dallas, TX

      High-traffic location, fully leased, established businesses, immediate income.
      9415 S R L Thornton Freeway, Dallas, TX 75232
      View Details

    FAQs

    What type of property is this?
    Apartment building - Income-producing portfolio of five leased one-bedroom units near Richland College.
    Where is this apartment building located?
    The property is located at 9605 Walnut Street Unit 12106 Dallas, TX.
    What is the asking price?
    The asking price for this property is $450,000.
    What are key features of this property?
    This property features: Income‑producing portfolio of 5 one‑bedroom units.; Units are 100% leased with long‑term tenants.; Option to purchase units individually or as a group.
    (972) 822-1040
    We can help!
    Listing Contact
    Lionel Austin
    Real Estate License ID: 0436338
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    9605 Walnut Street, Unit 12106, Dallas, TX 75243
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!