Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$136,430

11450 Audelia Rd # J-305, Dallas, TX, 75243

Off Market

2 Beds

2 Bath

1,087 Sq Ft

Condos / Townhouses

$93.74 / sqft

Built in 1980

Property Lead Type:

Off-Market ListHigh EquityCash Buyers

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Electric Range, Plumbed For Ice Maker, Refrigerator

FlooringCarpet, Parquet

Exterior

Lot Size9.99 acres

Building Information

Year Built1980

Stories1

Roof Type106

Land Information

APN00000787232880000

Lot Number3

SubdivisionCambridge Condos Ph I-Iii

Land UseResidential

Legal DescriptionCAMBRIDGE CONDOS PH I-III BLK 8076 LOT 3 BLDG J UNIT 305 CE 0.511164% INT202100265009 DD08312021 CO-DC 8076 000 002 3008076

Census Tract018505

Assessed Land Value$26,690

Assessed Improvement Value$109,740

Assessment Year2025

About this property

Great location on this 2 bedroom 2 bath condo that is conveniently located close to 635 and 75 for commuters. Fresh paint through out with the popular gray palette. Using the elevator or stairs, this 3rd floor unit features a split bedroom floorplan, open living and dining area, 2 balconies, wood burning fireplace, brand new refrigerator, carpet in living and bedrooms, parquet in the kitchen. Outside enjoy the swimming pools and tennis court. Gated entry and controlled access buildings with on-site security. One covered parking spot.

Investor Tools

$136,430

Estimated Property Value

$0Estimated Mortgage Balance

$136,430Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$819 /month

Positive

Cash Flow Estimate:

$273 /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

$172/month

$442/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,387

$136,430

2025

$26,690

$109,740

$136,430

Tax History

Year

Tax Paid

Assessed Value

2024

$1,387

$136,430

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$136,430

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$442/mo

+$1,123/mo

13.8%

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