NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$99,900

11460 Audelia Rd # G-175, Dallas, TX, 75243

Off Market

1 Beds

1 Bath

730 Sq Ft

Condos / Townhouses

$136.85 / sqft

Built in 1980

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Refrigerator

FlooringVinyl

Exterior

Exterior FeaturesBalcony

Lot Size9.99 acres

Building Information

Year Built1980

Stories1

Roof Type106

Land Information

APN00000787232000000

Lot Number3

SubdivisionCambridge Condominium Ph I-Iii

Land UseResidential

Legal DescriptionCAMBRIDGE CONDOMINIUM PH I-III BLK 8076 LOT 3 BLDG G UNIT 175 CE 0.343284% INT202400106620 DD05242024 CO-DC 8076 000 00200

Census Tract018505

Assessed Land Value$17,920

Assessed Improvement Value$69,330

Assessment Year2025

About this property

Ready to move in! Nice Condo on first floor. It has a spacious master bedroom with walk-in closet. Refrigerator, dishwasher, range stove, water heater. Ceiling fans, Cozy fireplace, beautiful view. Convenient location to 635 and Skillman. Complex includes 2 pools, tennis courts and a built fence dog park to let your pets enjoy playtime. HOA pays water. 24 hours security on the premises. Buyer's Agent to verify all information pertaining to the MLS input.

Investor Tools

$87,250

Estimated Property Value

$68,160Estimated Mortgage Balance

$21,539Estimated Equity

22% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$599 /month

Positive

Cash Flow Estimate:

$200 /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

$196/month

$380/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,913

$87,250

2025

$17,920

$69,330

$87,250

Tax History

Year

Tax Paid

Assessed Value

2024

$1,913

$87,250

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

T2 Financial Llc

Conventional

$68,160

First

May 24, 2024

Jun 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$65,711

$21,539

24%

75%

$409/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,326/mo

$789/mo

+$537/mo

18.2%

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