NoAgentList RatingHow are grades calculated?

1view

$204,290

11822 Leisure Drive, Dallas, TX, 75243

Off Market

3 Beds

3 Bath

1,478 Sq Ft

Condos / Townhouses

$108.19 / sqft

Built in 1973

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Electric Cooktop

FlooringCeramic Tile

Building Information

Year Built1973

Stories2

Roof Type105

Land Information

APN00000811279800000

Lot Number8

SubdivisionLaguna Townhomes

Land UseResidential

Legal DescriptionLAGUNA TOWNHOMES BLK A/8442 LT 8 INT201900304090 DD11082019 CO-DC 8442 00A 00800 3DA8442 00A

Census Tract019019

Assessed Land Value$45,000

Assessed Improvement Value$159,290

Assessment Year2025

About this property

Come see how pretty I am! I'm all dressed up with new painted wall, cabinet, door trim. Kitchen counter tops replaced with Granite. We resurfaced 3 countertops in baths, Added Vinyl plank flooring downstairs in kitchen and dinning and den. The 2 tubs were resurfaced with a great look. Master has ensuite bath and balcony shaded by mature trees. Some windows replaced, back fence replaced, replaced some mini blinds. New entry floor added. New carpet if I failed to mention. Seller will add new range upon closing. Great location and well maintained complex that you'll love. Easy access to public transportation. Come see!

Investor Tools

$204,290

Estimated Property Value

$0Estimated Mortgage Balance

$71,594Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,226 /month

Positive

Cash Flow Estimate:

$409 /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

$381/month

$220/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,556

$204,290

2025

$45,000

$159,290

$204,290

Tax History

Year

Tax Paid

Assessed Value

2024

$3,556

$204,290

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Leaderone Financial Corp

Fha

$152,192

Yes

First

Nov 8, 2019

Dec 2049

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$132,696

$71,594

35%

65%

$913/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,133/mo

+$839/mo

11.6%

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