$128,000
11311 Audelia Road Unit 256, Dallas, TX, 75243
On Market
Just Added
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDryer, Dishwasher, Electric Range, Disposal, Microwave, Washer
FlooringCarpet, Ceramic Tile, Laminate
Exterior
Lot Size9.70 acres
Building Information
Year Built1982
Roof Type105
Land Information
APN00C6915000MM00004
Lot Number1-2,24
SubdivisionSpringtree Crossing Condos
Land UseResidential
Legal DescriptionSPRINGTREE CROSSING CONDOS BLK B&E/8099 LTS 1,2,24 ACS 9.699 BLDG MM UNIT 4 CE .494% APT 256 INT202000165912 DD06192020 CO-DC
Census Tract018508
Assessed Land Value$31,310
Assessed Improvement Value$118,620
Assessment Year2026
About this property
Fresh paint, updated, and ready to move in, ceramic tiles in living, dinning, and wet areas, laminate flooring in 2 bedrooms upstairs, well maintained, assigned covered parking right outside your front door
Investor Tools
$61,000Estimated Mortgage Balance
$88,930Estimated Equity
59% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$900 /month
Positive
Cash Flow Estimate:
$300 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$186/month
$367/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,479
$149,930
2026
$31,310
$118,620
$149,930
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,479
$149,930
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sunset Mortgage Co
Unknown
$49,500
No
First
Dec 22, 2006
Jan 2022
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$61,000
$88,930
59%
41%
$243/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$610/mo
+$955/mo
12.5%
