NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$139,000

NAL Estimated Property Value

11460 Audelia Rd # H-284, Dallas, TX, 75243

Off Market

2 Beds

2 Bath

985 Sq Ft

Condos / Townhouses

$142.13 / sqft

Built in 1980

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Electric Range, Microwave, Refrigerator

FlooringSimulated Wood

Exterior

Private Pool

Lot Size9.99 acres

Building Information

Year Built1980

Stories1

Roof Type106

Land Information

APN00000787232310000

Lot Number2

SubdivisionCambridge Condominiums Ph I-Iii

Land UseResidential

Legal DescriptionCAMBRIDGE CONDOMINIUMS PH I-III BLK 8076 LOT 2 BLDG H UNIT 284 CE 0.463198% INT202200137430 DD05132022 CO-DC 8076 000 002

Census Tract018505

Assessed Land Value$24,180

Assessed Improvement Value$97,150

Assessment Year2025

About this property

Welcome to a lifestyle of comfort and convenience. This charming condo was fully renovated in July 2025 and offers a unique blend of security, community, and well-maintained amenities that make it a perfect home for a variety of buyers. The condo includes a covered carport, fenced dog park for your pooches to socialize, well maintained pool grounds and elevator access is a plus for those shopping days. With its ideal location near major highways, you'll have easy access to all that Dallas has to offer, from dining and shopping to major employers. This unit is the perfect combination of a peaceful retreat and a practical, well-located home.

Investor Tools

$139,000

Estimated Property Value

$0Estimated Mortgage Balance

$139,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$840 /month

Positive

Cash Flow Estimate:

$280 /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

$295/month

$570/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,843

$121,330

2025

$24,180

$97,150

$121,330

Tax History

Year

Tax Paid

Assessed Value

2024

$2,843

$121,330

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Wells Fargo Bank Texas Na

Credit Line (Revolving) / Heloc

$20,000

First

N/A

May 2018

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$139,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$570/mo

+$995/mo

13.5%

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