$175,000
11450 Audelia Road 308, Dallas, TX, 75243
On Market
Property Lead Type:
High Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator
FlooringCarpet, Laminate
Exterior
Lot Size9.99 acres
Building Information
Year Built1980
Stories1
Roof Type106
Land Information
APN00000787232910000
Lot Number2
SubdivisionCambridge Condos Ph I-Iii
Land UseResidential
Legal DescriptionCAMBRIDGE CONDOS PH I-III BLK 8076 LT 2 BLDG J UNIT 308 CE 0.581702% INT202100379242 DD12172021 CO-DC 8076 000 00200 3008076
Census Tract018505
Assessed Land Value$30,350
Assessed Improvement Value$112,900
Assessment Year2025
About this property
Location, location, rare in this complex 3 bed, 2 bath condo with views of tennis courts and pool. Lots of natural light. Corner fireplace in the living room is great for cooler weather and cozy ambience. Covered balconies off the living room and master bedroom. Gated community with keypad entry. Elevators in the building's common area for easy access, but also has stairs for those who want burn extra calories. The following are included in the HOA fees; Sewer, Water and full use of facilities, maintenance structure, management fees.
Investor Tools
$107,837Estimated Mortgage Balance
$65,163Estimated Equity
37% 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
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$234/month
$1,000/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,938
$143,250
2025
$30,350
$112,900
$143,250
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,938
$143,250
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$117,645
Yes
First
Dec 17, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$107,837
$65,163
37%
62%
$706/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,972/mo
$1,706/mo
+$266/mo
13.7%
