NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$194,640

NAL Estimated Property Value

11942 Leisure Dr, Dallas, TX, 75243

Off Market

3 Beds

2 Bath

1,478 Sq Ft

Condos / Townhouses

$106.9 / sqft

Built in 1974

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Refrigerator

FlooringCarpet, Ceramic Tile

Building Information

Year Built1974

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00000811282400000

Lot Number34

SubdivisionLaguna Townhomes

Land UseResidential

Legal DescriptionLAGUNA TOWNHOMES BLK A/8442 LT 34 INT202000173529 DD07072020 CO-DC 8442 00A 03400 3DA8442 00A

Census Tract019019

Assessed Land Value$45,000

Assessed Improvement Value$149,640

Assessment Year2025

About this property

Seller just completed remodeling of this Beautiful Townhouse with 3 bedrooms, 2.5 bathrooms located in Laguna Townhomes. Open family room with cozy fireplace. Two covered parking in the back. Small fenced backyard. Swimming pool and Club House for your entertainment. Close to highways, shopping and restaurants.

Investor Tools

$194,640

Estimated Property Value

$133,924Estimated Mortgage Balance

$60,716Estimated Equity

31% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,168 /month

Positive

Cash Flow Estimate:

$389 /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

$320/month

$200/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,869

$194,640

2025

$45,000

$149,640

$194,640

Tax History

Year

Tax Paid

Assessed Value

2024

$2,869

$194,640

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Highlands Residential Mortgage Ltd

Conventional

$151,050

First

Jul 7, 2020

Aug 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$133,924

$60,716

31%

69%

$906/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,972/mo

$1,106/mo

+$866/mo

12.2%

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