$142,730
NAL Estimated Property Value11655 Audelia Road 1303, Dallas, TX, 75243
Off Market
Property Lead Type:
BankruptcyOff-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Range
FlooringCarpet
Exterior
Lot Size4.93 acres
Building Information
Year Built1982
Stories2
Roof Type105
Land Information
APN00C54000000M01303
Lot Number1
SubdivisionOne Orleans Place Condos Ph I&Ii
Land UseResidential
Legal DescriptionONE ORLEANS PLACE CONDOS PH I&II BLK B/8094 LOT 1 4.9256 ACS BLDG M UNIT 1303 CE 1.4591% INT202200112749 DD04212022 CO-DC
Census Tract018508
Assessed Land Value$25,040
Assessed Improvement Value$117,690
Assessment Year2025
About this property
Great condo in Richardson ISD overlooking a wooded creek in a gated community. This condo offers a large open living and dining area with vaulted ceiling and a fireplace The master bedroom has a walk-in closet. Ceiling fans throughout. One covered parking space with plenty of open parking. The community includes a pool. Refrigerator, washer and dryer remain. Water, sewer and trash paid by HOA.
Investor Tools
$142,730
Estimated Property Value
$107,028Estimated Mortgage Balance
$35,702Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$856 /month
Positive
Cash Flow Estimate:
$285 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$167/month
$398/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,294
$142,730
2025
$25,040
$117,690
$142,730
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,294
$142,730
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rocket Mortgage Llc
Conventional
$115,900
No
First
Apr 21, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$107,028
$35,702
25%
75%
$695/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,093/mo
+$472/mo
13.2%
