NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$81,480

NAL Estimated Property Value

11470 Audelia Road 157, Dallas, TX, 75243

Off Market

1 Beds

1 Bath

730 Sq Ft

Condos / Townhouses

$89.04 / sqft

Built in 1983

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Electric Cooktop, Electric Oven

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Private Pool

Lot Size9.99 acres

Building Information

Year Built1983

Stories1

Roof Type106

Land Information

APN00C08050000E00157

Lot Number2

SubdivisionCambridge Condos Ph I-Iii

Land UseResidential

Legal DescriptionCAMBRIDGE CONDOS PH I-III BLK 8076 LOT 2 BLDG E UNIT 157 CE 0.343284% INT202300017160 DD01242023 CO-DC 8076 000 002 3008076

Census Tract018505

Assessed Land Value$17,920

Assessed Improvement Value$63,560

Assessment Year2025

About this property

Great investment opportunity or perfect for needs in highly sought-after Richardson ISD! This is perfect for investors because the lease is until July 2026 and tenant wants to continue to rent longterm. This one-bedroom unit on the ground floor comes with a fireplace and balcony and includes great community amenities like pools and tennis courts. The unit comes with a covered parking space and a secured entrance to the building. Parking space #99 included. Recent updates include new windows, updated electrical panel, partial plumbing replacement, and recently serviced HVAC.

Investor Tools

$81,480

Estimated Property Value

$0Estimated Mortgage Balance

$81,480Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$489 /month

Positive

Cash Flow Estimate:

$163 /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

$193/month

$425/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,909

$81,480

2025

$17,920

$63,560

$81,480

Tax History

Year

Tax Paid

Assessed Value

2024

$1,909

$81,480

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$81,480

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,326/mo

$425/mo

+$901/mo

19.5%

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