Street View

NoAgentList RatingHow are grades calculated?

1view

$136,430

11490 Audelia Road 125, Dallas, TX, 75243

Off Market

2 Beds

2 Bath

1,087 Sq Ft

Condos / Townhouses

$115.82 / sqft

Built in 1980

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Refrigerator, Washer

FlooringLaminate

Exterior

Lot Size9.99 acres

Building Information

Year Built1980

Stories1

Roof Type106

Land Information

APN00000787231280000

Lot Number2

SubdivisionCambridge Condos Ph I-Iii

Land UseResidential

Legal DescriptionCAMBRIDGE CONDOS PH I-III BLK 8076 LOT 2 BLDG B UNIT 125 CE .511164% INT201900198043 DD07242019 CO-DC 8076 000 002 3008076

Census Tract018505

Assessed Land Value$26,690

Assessed Improvement Value$109,740

Assessment Year2025

About this property

Updated 1st floor, split bedroom floorplan with 2 enclosed balconies with storage closets at gated Cambridge Condos with wood burning fireplace, includes stainless steel kitchen appliances, full size washer & dryer, covered parking space 102, access to pool & tennis court.

Investor Tools

$136,430

Estimated Property Value

$0Estimated Mortgage Balance

$80,093Estimated 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

$323/month

$627/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,197

$136,430

2025

$26,690

$109,740

$136,430

Tax History

Year

Tax Paid

Assessed Value

2024

$3,197

$136,430

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Primelending

Conventional

$65,175

First

Jul 24, 2019

Aug 2049

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$56,337

$80,093

58%

41%

$391/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,018/mo

+$547/mo

13.8%

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