Available DFW · CONDO

11655 Audelia Rd #802 Reveal Address

Dallas, TX 75243

$159,818

1 bd · 1.5 ba · 900 sqft · Built 1982

Notes

900-square-foot condo in Dallas (1982). 1 bed / 1 bath, tenanted at $1,200/mo.

11655 Audelia Rd #802, Dallas, TX 75243

Members-only — exact address & map

Sign up for exclusive access to the full address, interactive map, and direct Google Maps link for every property in our portfolio.

Annual, at default assumptions.

Property Tax $3,444

Insurance $799

HOA $370

Property Management $1,152

Vacancy Reserve $720

Maintenance + CapEx $1,152

Total Operating Expenses

$7,637

Annual NOI

$6,763

Cash Flowing Day One

Occupied with a paying tenant. Rent hits your account month one.
Lease already in place. No tenant search, no leasing fee, no vacancy month.
Professionally managed end-to-end. We stay on post-close so you don't have to.
Full tax and rent history available on request. Underwrite on real numbers, not pro-forma.

Fair-Market Snapshot

5% Below Market

Asking

$159,818

Consensus Value

$168,230

Consensus of county tax valuation, Zillow Zestimate, HomeCanvasser AVM, and broker BPO. Not an appraisal.

Model your return

How the metrics work

Gross Yield: Annual rent ÷ asking price. Pre-expense, pre-debt. Best for scanning income across properties.
Cap Rate: NOI ÷ asking price. Same idea as Yield, but after operating expenses (tax, insurance, HOA, 8% management, 5% vacancy, 5% maintenance). Doesn't include financing.
Monthly Cash Flow (CF/mo): What hits your account after operating expenses and mortgage. Depends on down payment and interest rate — use the sliders.
Cash-on-Cash (CoC): Annual cash flow ÷ cash required at close. Your return on the money you actually put down. Also moves with the sliders.