$102,000
11450 Audelia Road 307, Dallas, TX, 75243
On Market
Just Added
Property Lead Type:
Deal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDryer, Dishwasher, Electric Cooktop, Electric Oven, Electric Range, Disposal, Refrigerator, Washer
Exterior
Lot Size9.99 acres
Building Information
Year Built1980
Roof Type106
Land Information
APN00000787232900000
Lot Number2
SubdivisionCambridge Condos Ph I-Iii
Land UseResidential
Legal DescriptionCAMBRIDGE CONDOS PH I-III BLK 8076 LOT 2 BLDG J UNIT 307 CE 0.581702% INT201800116421 DD04302018 CO-DC 8076 000 00200 3008076
Census Tract018505
Assessed Land Value$30,350
Assessed Improvement Value$112,900
Assessment Year2026
About this property
Unit # 307 short distance from major highways 75 and 635, walking distance from shops! This upgraded condo has newly painted walls and ceilings, new granite counter tops in kitchen and bathrooms, wood look floors, walk-in master closet and 2 balconies. Washer-Dryer and all appliances included. Assigned parking space, Water included in the HOA. The apartment complex has a tennis court, and swimming pool.
Investor Tools
$0Estimated Mortgage Balance
$145,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$870 /month
Positive
Cash Flow Estimate:
$290 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$354/month
$714/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,521
$143,250
2026
$30,350
$112,900
$143,250
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,521
$143,250
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$145,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$714/mo
+$1,258/mo
16.3%
