NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$69,900

11460 Audelia Road 281, Dallas, TX, 75243

Off Market

1 Beds

1 Bath

730 Sq Ft

Condos / Townhouses

$95.75 / sqft

Built in 1980

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Refrigerator

FlooringCarpet, Ceramic Tile

Exterior

Exterior FeaturesBalcony

Lot Size9.99 acres

Building Information

Year Built1980

Stories1

Roof Type106

Land Information

APN00000787232280000

Lot Number3

SubdivisionCambridge Condominiums Ph I-Iii

Land UseResidential

Legal DescriptionCAMBRIDGE CONDOMINIUMS PH I-III BLK 8076 LOT 3 BLDG H UNIT 281 CE 0.343284% INT202400173055 DD08262024 CO-DC 8076 000 00200

Census Tract018505

Assessed Land Value$17,920

Assessed Improvement Value$69,330

Assessment Year2025

About this property

Good size one bed room condo in a very good gated community. This community has swimming pool, tennis court, covered parking space, and elevator. Very good location close to High Way 635 . New paint. A wonderful home for yourself or tenant.

Investor Tools

$87,250

Estimated Property Value

$0Estimated Mortgage Balance

$43,667Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$524 /month

Positive

Cash Flow Estimate:

$175 /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

$182/month

$301/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,745

$87,250

2025

$17,920

$69,330

$87,250

Tax History

Year

Tax Paid

Assessed Value

2024

$1,745

$87,250

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Homebank Texas

Purchase Money Mortgage

$48,000

First

Jul 12, 2021

Jul 2031

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$43,583

$43,667

50%

$288/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,326/mo

$589/mo

+$737/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