A+

NoAgentList RatingHow are grades calculated?

1view

$435,000

10133 Audelia Road, Dallas, TX, 75238

$565,500 ARV

Off Market

4 Beds

3 Bath

2,304 Sq Ft

Single Family Residence

$188.8 / sqft

Built in 1977

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Double Oven, Electric Cooktop, Electric Oven, Microwave, Plumbed For Ice Maker, Refrigerator, Gas Water Heater

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Private Pool

Exterior FeaturesRain Gutters

Lot Size12,187 sqft

Building Information

Year Built1977

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00000791145540000

Lot Number7A

SubdivisionRoyal Highlands Rev

Land UseResidential

Legal DescriptionROYAL HIGHLANDS REV BLK A/8112 LOT 7A INT202100269706 DD09082021 CO-DC 8112 00A 07A00 3008112 00A

Census Tract013008

Assessed Land Value$280,000

Assessed Improvement Value$388,170

Assessment Year2025

About this property

Single story, 4 bedroom, 2.5 bath home+beautiful pool in Richardson ISD (Lake Highlands Junior & Sr. High School)! Tons of recent updates!Kitchen updates:granite counters,5 burner smooth cooktop,dishwasher+microwave. Spacious family room w-wood laminate floors+large brick,wood burning fireplace.Private master suite w-sitting area overlooking pool! Master bath w-walk-in closet,granite counters,dble sinks,deep soaking tub,separate shower+tons of cabinets!2nd living area w-remote control fireplace+a built-in media center w-flat screen tv.Fabulous backyard w-tons of privacy!Pool updates include polaris, plaster, filter+main pump. Built-in corner hutch in breakfast nook.Other updates:Roof (2019), garage door (2020).

Investor Tools

$668,170

Estimated Property Value

$0Estimated Mortgage Balance

$347,265Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)*

$565,500

Rent-to-Value Ratio: 0.72%

Rent Estimate

$4,009 /month

Positive

Cash Flow Estimate:

$1,336 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$1,006/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,735

$668,170

2025

$280,000

$388,170

$668,170

Tax History

Year

Tax Paid

Assessed Value

2024

$8,735

$668,170

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Caliber Home Loans Inc

Conventional

$352,080

First

Sep 8, 2021

Oct 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$320,905

$347,265

51%

48%

$2,111/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,572/mo

$2,111/mo

+$461/mo

4.6%

Learn About the Market: Opportunity in Dallas

Explore

Dallas

The largest metro area in Texas, Dallas–Fort Worth blends corporate muscle with suburban sprawl and long-run growth. Anchored by Fortune 500 headquarters, two major airports, and sprawling master-planned communities, the region stretches from Uptown Dallas high-rises to Fort Worth’s historic Stockyards.

DFW is where finance meets freight, tech meets transportation, and new subdivisions seem to rise as quickly as new logistics hubs. It’s a metro defined by scale — in jobs, rooftops, and opportunity.

Explore This Area