1view

Owner Contacts

$140,440

NAL Estimated Property Value

11655 Audelia Road 204, Dallas, TX, 75243

Off Market

2 Beds

2 Bath

983 Sq Ft

$147.41 / sqft

Built in 1982

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator

FlooringCarpet, Ceramic Tile

Exterior

Private Pool

Lot Size4.93 acres

Building Information

Year Built1982

Stories2

Roof Type105

Land Information

APN00C54000000B00204

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 B UNIT 204 1.4358% CE INT202200116555 DD04252022 CO-DC 8094

Census Tract018508

Assessed Land Value$24,650

Assessed Improvement Value$115,790

Assessment Year2025

About this property

Hard to find, Two Story Condo, Spacious bedrooms with separate dressing areas. Kitchen has stainless appliances, Large living & dining area with a fireplace and half bath. Bring your creativity to make this your own. Well Maintained gated community with pool, Excellent Richardson schools & great central location for commuting just off of I-635 Freeway. Gated, quiet and peaceful complex. Community has a wooded creek area. Plenty of open parking. Water, sewer and trash paid by HOA. Needs a few updates but could be Move-in ready. Located in the heart of Dallas.

Investor Tools

$140,440

Estimated Property Value

$127,117Estimated Mortgage Balance

$13,323Estimated Equity

9% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$869 /month

Positive

Cash Flow Estimate:

$290 /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

$312/month

$400/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,040

$140,440

2025

$24,650

$115,790

$140,440

Tax History

Year

Tax Paid

Assessed Value

2024

$3,040

$140,440

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

Conventional

$137,655

First

Apr 25, 2022

May 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$127,117

$13,323

91%

$826/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,226/mo

+$339/mo

13.4%

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