Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$136,420

11460 Audelia Road 173, Dallas, TX, 75243

Off Market

3 Beds

2 Bath

1,237 Sq Ft

Condos / Townhouses

$66.29 / sqft

Built in 1980

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker

FlooringCeramic Tile

Exterior

Lot Size9.99 acres

Building Information

Year Built1980

Stories1

Roof Type106

Land Information

APN00000787231980000

Lot Number2

SubdivisionCambridge Condos Ph I-Iii

Land UseResidential

Legal DescriptionCAMBRIDGE CONDOS PH I-III BLK 8076 LOT 2 BLDG G UNIT 173 CE 0.522193% INT201900153265 DD06132019 CO-DC 8076 000 00200 3DA8076

Census Tract018505

Assessed Land Value$27,270

Assessed Improvement Value$109,150

Assessment Year2025

About this property

First floor 3 bed 2 bath condo in NE Dallas. Very open living space with tile floors and brick wood burning fireplace. Kitchen has new built in microwave, white appliances and cabinets plus breakfast bar. You will love the privacy of the screened in porch off living room. Master suite has nook for desk or reading area and is split from other bedrooms. Enjoy the two on site swimming pools, tennis courts, landscaped grounds. Refrigerator negotiable. Very convenient to 635 and 75. Gated entry and controlled access buildings. One covered parking spot.

Investor Tools

$136,420

Estimated Property Value

$0Estimated Mortgage Balance

$136,420Estimated 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

$315/month

$457/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,093

$136,420

2025

$27,270

$109,150

$136,420

Tax History

Year

Tax Paid

Assessed Value

2024

$3,093

$136,420

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$136,420

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$457/mo

+$1,515/mo

17.3%

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