1view

Owner Contacts

$256,150

NAL Estimated Property Value

11904 Leisure Drive, Dallas, TX, 75243

Off Market

3 Beds

3 Bath

1,564 Sq Ft

Condos / Townhouses

$97.76 / sqft

Built in 1974

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range

FlooringCeramic Tile, Vinyl, Wood

Exterior

Private Pool

Exterior FeaturesBalcony

Building Information

Year Built1974

Stories2

Roof Type105

Land Information

APN00000811280700000

Lot Number17

SubdivisionLaguna Townhomes

Land UseResidential

Legal DescriptionLAGUNA TOWNHOMES BLK A/8442 LT 17 INT202400204175 DD10082024 CO-DC 8442 00A 01700 3DA8442 00A

Census Tract019019

Assessed Land Value$45,000

Assessed Improvement Value$211,150

Assessment Year2025

About this property

Large town home in great complex and mature trees in a convenient location. Big entryway opens to a large living room with a fireplace and big windows. Kitchen features lots of cabinets, stainless steel refrigerator and dishwasher. Breakfast room has a mounted mirror. Master has a balcony and walk-in closet. All three bedrooms are good sized and 2 full baths are upstairs and one half bath downstairs. Lots of storage under the stairs and closet space. Wood fenced backyard with covered patio. Complex has a nice pool area. There is a laundry and storage room outside off the patio.

Investor Tools

$256,150

Estimated Property Value

$240,455Estimated Mortgage Balance

$15,695Estimated Equity

6% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,537 /month

Positive

Cash Flow Estimate:

$512 /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

$572/month

$220/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,581

$256,150

2025

$45,000

$211,150

$256,150

Tax History

Year

Tax Paid

Assessed Value

2024

$5,581

$256,150

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage

Fha

$247,435

Yes

First

Oct 8, 2024

Nov 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$240,455

$15,695

94%

$1,484/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,704/mo

+$268/mo

9.2%

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