B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$171,720

NAL Estimated Property Value

11655 Audelia Road 1002, Dallas, TX, 75243

Off Market

2 Beds

3 Bath

1,075 Sq Ft

Condos / Townhouses

$116.28 / sqft

Built in 1982

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Washer, Electric Water Heater

FlooringCeramic Tile, Laminate

Exterior

Private Pool

Exterior FeaturesBalcony, Rain Gutters

Lot Size4.93 acres

Building Information

Year Built1982

Stories2

Roof Type105

Land Information

APN00C54000000J01002

Lot Number1

SubdivisionOne Orleans Place Condos Ph I&Ii

Land UseResidential

Legal DescriptionONE ORLEANS PLACE CONDOS PH I&II BLK B/8094 LOT 1 ACS 4.9256 BLDG J UNIT 1002 CE 1.5701% INT20210031990 DD11012021 CO-DC 8094

Census Tract018508

Assessed Land Value$26,950

Assessed Improvement Value$144,770

Assessment Year2025

About this property

This tastefully remodeled 2 bedroom 2.1 bath condo in Richardson ISD is close to both Forest and 635 and has gated access. Updates within the past year include new flooring, cabinetry, backsplash, stainless steel appliances, stackable full size WD, sinks, toilets, countertops, blinds, paint, smart thermostat, and 50 gallon hot water tank to name a few. See list of improvements for more detail. The community includes a pool, community mailbox and covers water, trash and sewer. The HOA is currently replacing all fencing and siding in the community. WD, refrigerator and all tv mounts convey with purchase. One covered parking space and plenty of open parking throughout the community.

Investor Tools

$171,720

Estimated Property Value

$126,807Estimated Mortgage Balance

$44,913Estimated Equity

26% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,030 /month

Positive

Cash Flow Estimate:

$343 /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

$407/month

$362/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,023

$171,720

2025

$26,950

$144,770

$171,720

Tax History

Year

Tax Paid

Assessed Value

2024

$4,023

$171,720

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Prosperity Home Mortgage Llc

Conventional

$138,600

First

Nov 3, 2021

Dec 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$126,807

$44,913

26%

74%

$831/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,193/mo

+$372/mo

10.9%

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