NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$119,900

11311 Audelia Road 217, Dallas, TX, 75243

$123,542 ARV

Off Market

2 Beds

3 Bath

1,119 Sq Ft

Condos / Townhouses

$107.15 / sqft

Built in 1982

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Exterior FeaturesRain Gutters

Lot Size9.70 acres

Building Information

Year Built1982

Stories2

Roof Type105

Land Information

APN00C6915000DD00001

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 DD UNIT 1 CE .541% APT 217 INT202200217776 DD08082022 CO-DC

Census Tract018508

Assessed Land Value$34,280

Assessed Improvement Value$136,710

Assessment Year2025

About this property

Newly remodeled condo that is super clean and vacant! This 2 bed, 2.5 bath, 1119 SF, move-in ready condo has been completely transformed with some amazing new features! Some of the upgrades include interior paint, new wood laminate flooring on the first floor, new carpet on the second floor, tile floors in the bathrooms, brand new kitchen with granite countertops, sink, faucet, and appliances, and new professional designer selected fixtures! Come check out this beautiful condo before someone else gets it! This condo is back on the market after buyer's financing fell through. This condo complex does NOT qualify for FHA loan.

Investor Tools

$170,990

Estimated Property Value

$0Estimated Mortgage Balance

$28,161Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$123,541

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,026 /month

Positive

Cash Flow Estimate:

$342 /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

$227/month

$302/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,864

$170,990

2025

$34,280

$136,710

$170,990

Tax History

Year

Tax Paid

Assessed Value

2024

$1,864

$170,990

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Jpmorgan Chase Bank Na

Conventional

$138,550

First

Aug 8, 2022

Sep 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$142,829

$28,161

16%

84%

$921/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,223/mo

+$342/mo

11.0%

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