Street View

A+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$94,000

11470 Audelia Road 258, Dallas, TX, 75243

Off Market

1 Beds

1 Bath

730 Sq Ft

Condos / Townhouses

$54.79 / sqft

Built in 1983

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator

FlooringCarpet

Exterior

Private Pool

Lot Size9.99 acres

Building Information

Year Built1983

Stories1

Roof Type106

Land Information

APN00C08050000E00258

Lot Number2

SubdivisionCambridge Condos Ph I-Iii

Land UseResidential

Legal DescriptionCAMBRIDGE CONDOS PH I-III BLK 8076 LOT 2 BLDG E UNIT 258 CE 0.343284% INT202500085944 DD04252025 CO-DC 8076 000 002 3008076

Census Tract018505

Assessed Land Value$17,920

Assessed Improvement Value$69,330

Assessment Year2025

About this property

Let's make a deal! Selling As-Is. Needs work. Conveniently located one bedroom one bath condo with wood burning fireplace and screened in porch. Located on the second floor. Has elevator and stairs. Gated entry and controlled access buildings. Landscaped community with 2 swimming pools and 2 tennis courts. Refrigerator, washer and dryer included.

Investor Tools

$94,000

Estimated Property Value

$0Estimated Mortgage Balance

$6,602Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$564 /month

Positive

Cash Flow Estimate:

$188 /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

$210/month

$305/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,044

$87,250

2025

$17,920

$69,330

$87,250

Tax History

Year

Tax Paid

Assessed Value

2024

$2,044

$87,250

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Jpmorgan Chase Bank Na

Conventional

$89,100

First

Apr 25, 2025

May 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$87,398

$6,602

93%

$535/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,326/mo

$840/mo

+$486/mo

16.9%

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