$128,000
NAL Estimated Property Value11490 Audelia Road 316, Dallas, TX, 75243
Off Market
Property Lead Type:
BankruptcyHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal
FlooringCarpet
Exterior
Exterior FeaturesBalcony
Lot Size9.99 acres
Building Information
Year Built1980
Stories1
Roof Type106
Land Information
APN00000787231210000
Lot Number2
SubdivisionCambridge Condos Ph I-Iii
Land UseResidential
Legal DescriptionCAMBRIDGE CONDOS PH I-III BLK 8076 LT 2 BLDG A UNIT 316 CE .511164% INT201800171900 DD06222018 CO-DC 8076 000 002 3008076 000
Census Tract018505
Assessed Land Value$26,690
Assessed Improvement Value$101,310
Assessment Year2025
About this property
Welcome to this affordable priced condo in a gated community—a perfect choice for first-time buyers and savvy investors alike. Condo features split bedrooms each with own bath and a common living, dining and kitchen between the two. This is perfect for a roommate situation! Nice, gated complex with community pool, tennis courts, clubhouse, etc. CASH or CONVENTIONAL financing only; no FHA or VA. All information deemed reliable but subject to buyer and buyer’s agent verification.
Investor Tools
$128,000
Estimated Property Value
$46,581Estimated Mortgage Balance
$81,419Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$768 /month
Positive
Cash Flow Estimate:
$256 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$66/month
$658/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$154
$128,000
2025
$26,690
$101,310
$128,000
No
Tax History
Year
Tax Paid
Assessed Value
2025
$154
$128,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Everett Financial Inc
Conventional
$55,500
No
First
Jun 22, 2018
Jul 2048
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$46,581
$81,419
63%
36%
$333/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$991/mo
+$574/mo
14.7%
