1view

Owner Contacts

$165,660

NAL Estimated Property Value

11311 Audelia Rd # N-154, Dallas, TX, 75243

Off Market

2 Beds

2 Bath

972 Sq Ft

$180.04 / sqft

Built in 1981

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Electric Cooktop, Disposal

Exterior

Lot Size9.70 acres

Building Information

Year Built1981

Stories2

Roof Type105

Land Information

APN00000791096580000

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 N UNIT 2 CE 0.504% APT 154 INT202300203769 DD10022023 CO-DC

Census Tract018508

Assessed Land Value$31,940

Assessed Improvement Value$133,720

Assessment Year2025

About this property

Beautiful condo, completely renovated and located in a affordable quiet community. New light fixtures, renovated kitchen with granite countertop, cabinets and stainless-steel appliances. New flooring, NO carpet, fresh paint, bight and renovated bathrooms. Perfect starter home and MOVE-IN ready! All bedrooms on the second floor. Closed to highways, restaurants and stores. Condo in Building #14! Condo will not qualify for FHA loan. Seller's finance available, please contact agent for details.

Investor Tools

$165,660

Estimated Property Value

$157,155Estimated Mortgage Balance

$8,505Estimated Equity

5% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,050 /month

Positive

Cash Flow Estimate:

$350 /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

$119/month

$330/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$605

$165,660

2025

$31,940

$133,720

$165,660

Tax History

Year

Tax Paid

Assessed Value

2024

$605

$165,660

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Mortgage Calculator Co Llc

Conventional

$164,900

First

Oct 2, 2023

Nov 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$157,155

$8,505

95%

$989/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,319/mo

+$246/mo

11.3%

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