$137,000
$139,000
11311 Audelia Road 256, Dallas, TX, 75243
On Market
Price Drop
Property Lead Type:
High EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Microwave
FlooringLaminate, Tile
Exterior
Lot Size9.70 acres
Building Information
Year Built1982
Stories2
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 Year2025
About this property
1ST FLOOR TOWNHOME UPDATED AND MOVE IN READY Laminated floors and updated kitchen appliances. Very Clean and exceptionally well maintained. Nice size bedrooms upstairs with full bath. Good size living room with wood burning fireplace. Separate Dining area. Park right outside your door in covered parking. Step out your door to the new Richardson Greenbelt area. security system. It is a pleasure to show your clients.
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
$360/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,479
$149,930
2025
$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%
$240/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$600/mo
+$965/mo
12.5%
