$173,000
●
Condo -
Off Market
12482 Abrams Road #1421
Dallas, TX 75243
2 Beds
2 Baths
962 Ft²
$1,165
Est. Monthly
$315
HOA / Fees
9.22%
Cap Rate
About This Property
Location! Location!! Location!!!
Beautifully renovated 2-bedroom, 2-bath condo located on the second floor in a gated community next to Richland Community College. Features include brand new flooring, an open-concept kitchen, and a well-maintained interior. Enjoy easy access to major highways, shopping centers, and dining. This is a fantastic investment opportunity in a highly sought-after neighborhood with a motivated seller – don't miss out!
Beautifully renovated 2-bedroom, 2-bath condo located on the second floor in a gated community next to Richland Community College. Features include brand new flooring, an open-concept kitchen, and a well-maintained interior. Enjoy easy access to major highways, shopping centers, and dining. This is a fantastic investment opportunity in a highly sought-after neighborhood with a motivated seller – don't miss out!
Unit Size
962 Ft²
Days on Market
-
Land Size
17.99 acres
Price per sqft
$180
Property Type
Condo
Property Taxes
-
HOA Dues
$315
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 2 months ago (NTREIS #21246938)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Sep 1, 2026 | No longer available | - | |
| No longer available | |||
| Apr 22, 2026 | Listed by Competitive Edge Realty LLC | $173,000 | |
| Listed by Competitive Edge Realty LLC | |||
| Jan 1, 2026 | No longer available | - | |
| No longer available | |||
| Nov 21, 2025 | In contract | - | |
| In contract | |||
| Jun 18, 2025 | Listed by Competitive Edge Realty LLC | $179,000 | |
| Listed by Competitive Edge Realty LLC | |||
| | |||
|
Location! Location!! Location!!!
Beautifully renovated 2-bedroom, 2-bath condo located on the second floor in a gated community next to Richland Community College. Features include brand new flooring, an open-concept kitchen, and a well-maintained interior. Enjoy easy access to major highways, shopping centers, and dining. This is a fantastic investment opportunity in a highly sought-after neighborhood with a motivated seller – don’t miss out!
| |||
Show More
Property Highlights
Parking Available
Fireplace
Parking Details
Parking Features: Asphalt
Interior Details
Full Bathrooms: 2
Interior Features: Walk-In Closet(s)
Appliances: Electric Cooktop
Has Fireplace
Fireplace Features: Dining Room
Fireplaces: 1
Exterior Details
Square Footage: 962
Year Built: 1982
Waterfront Features: Water Board Authority – HOA
Levels: One
Lot Size Area: 17.99
Lot Size Units: Acres
Lot Size Acres: 17.99
Lot Size Square Feet: 783644.4
Tax Lot: 1
Location Details
HOA/Condo/Coop Fee Includes: Back Yard Maintenance, Front Yard Maintenance
HOA Fee: $315
HOA Fee Frequency: Monthly
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
04/22/2026
|
2 Bed
|
2 Bath
|
962 ft²
|
$173,000
2 Bed
2 Bath
962 ft²
|
-
-
|
Temesgen Habte
Competitive Edge Realty LLC
| |
|
01/16/2026
|
2 Bed
|
2 Bath
|
958 ft²
|
$169,900
2 Bed
2 Bath
958 ft²
|
$150,000
-11.71%
06/17/2026
|
Gillian Cunningham
EXP REALTY
| |
|
09/03/2025
|
2 Bed
|
2 Bath
|
957 ft²
|
$155,000
2 Bed
2 Bath
957 ft²
|
$125,000
-19.35%
01/07/2026
|
Catherine Ly
Kimberly Adams Realty
| |
|
08/13/2025
|
2 Bed
|
2 Bath
|
960 ft²
|
$1,800
2 Bed
2 Bath
960 ft²
|
-
-
|
Judy Gee
Judy Gee Realty
| |
|
08/11/2025
|
1 Bed
|
1 Bath
|
687 ft²
|
$132,500
1 Bed
1 Bath
687 ft²
|
-
-
|
Randall Elms
David Griffin & Company
| |
|
06/18/2025
|
2 Bed
|
2 Bath
|
962 ft²
|
$179,000
2 Bed
2 Bath
962 ft²
|
-
-
|
Temesgen Habte
Competitive Edge Realty LLC
| |
|
06/12/2025
|
1 Bed
|
1 Bath
|
730 ft²
|
$132,500
1 Bed
1 Bath
730 ft²
|
$130,000
-1.89%
07/08/2025
|
Randall Elms
David Griffin & Company
| |
|
03/18/2025
|
2 Bed
|
-
|
960 ft²
|
$165,000
2 Bed
-
960 ft²
|
$163,620
-0.84%
03/31/2025
|
Dan Garza
RE/MAX Associates of Arlington
| |
|
02/02/2025
|
2 Bed
|
2 Bath
|
957 ft²
|
$175,000
2 Bed
2 Bath
957 ft²
|
-
-
|
Crystal Rabara
Monument Realty
| |
|
01/04/2025
|
1 Bed
|
-
|
688 ft²
|
$115,000
1 Bed
-
688 ft²
|
$100,000
-13.04%
02/28/2025
|
Christine Vidales
Rendon Realty, LLC
| |
|
06/10/2024
|
2 Bed
|
-
|
959 ft²
|
$180,000
2 Bed
-
959 ft²
|
-
-
|
Andy Le
Texas Signature Realty, LLC.
| |
|
06/30/2024
|
2 Bed
|
-
|
959 ft²
|
$184,999
2 Bed
-
959 ft²
|
-
-
|
Temie Habte
Keller Williams Realty DPR
| |
|
05/17/2024
|
1 Bed
|
-
|
731 ft²
|
$135,000
1 Bed
-
731 ft²
|
$135,000
07/10/2024
|
Randall Elms
David Griffin & Company
| |
|
05/03/2024
|
1 Bed
|
-
|
689 ft²
|
$139,000
1 Bed
-
689 ft²
|
$130,000
-6.47%
08/06/2024
|
Dolly Delacruz
Ultima Real Estate
| |
|
04/16/2024
|
2 Bed
|
-
|
956 ft²
|
$150,000
2 Bed
-
956 ft²
|
$150,000
05/08/2024
|
Ana Medina
Seeto Realty
| |
|
02/14/2024
|
Studio
|
-
|
778 ft²
|
$127,990
Studio
-
778 ft²
|
$70,000
-45.31%
04/10/2024
|
Joseph Keonine
24-Hour Realty
| |
|
01/01/2024
|
1 Bed
|
-
|
778 ft²
|
$135,000
1 Bed
-
778 ft²
|
$135,000
01/24/2024
|
Randall Elms
David Griffin & Company
| |
|
12/19/2023
|
1 Bed
|
-
|
781 ft²
|
$123,900
1 Bed
-
781 ft²
|
$116,000
-6.38%
04/10/2024
|
Joseph Keonine
24-Hour Realty
| |
|
11/03/2023
|
2 Bed
|
-
|
959 ft²
|
$175,000
2 Bed
-
959 ft²
|
$172,500
-1.43%
03/29/2024
|
Randall Elms
David Griffin & Company
| |
|
10/19/2023
|
1 Bed
|
-
|
728 ft²
|
$130,000
1 Bed
-
728 ft²
|
$129,000
-0.77%
12/01/2023
|
Pamela Tellez
DFW Elite Living
| |
|
10/08/2023
|
2 Bed
|
-
|
959 ft²
|
$150,000
2 Bed
-
959 ft²
|
$138,500
-7.67%
10/24/2023
|
Peter Liao
Sunet Group
| |
|
07/27/2023
|
2 Bed
|
2 Bath
|
958 ft²
|
$179,900
2 Bed
2 Bath
958 ft²
|
-
-
|
Srinivas Chidurala
Citiwide Alliance Realty
| |
|
08/09/2023
|
2 Bed
|
-
|
962 ft²
|
$179,900
2 Bed
-
962 ft²
|
$140,000
-22.18%
11/28/2023
|
Babar Hussain
Vivo Realty
| |
|
07/16/2023
|
2 Bed
|
-
|
961 ft²
|
$170,000
2 Bed
-
961 ft²
|
$167,500
-1.47%
08/10/2023
|
D. Robert Kim
Nicole Andrews Group
| |
|
05/28/2023
|
2 Bed
|
-
|
958 ft²
|
$159,000
2 Bed
-
958 ft²
|
$155,000
-2.52%
06/16/2023
|
Young Stalos
WILLIAM DAVIS REALTY
| |
|
04/11/2023
|
2 Bed
|
2 Bath
|
959 ft²
|
$180,000
2 Bed
2 Bath
959 ft²
|
-
-
|
Randall Elms
David Griffin & Company
| |
|
02/24/2023
|
1 Bed
|
-
|
687 ft²
|
$118,000
1 Bed
-
687 ft²
|
$105,000
-11.02%
04/25/2023
|
Mahek Sajan
Keller Williams Frisco Stars
| |
|
02/10/2023
|
2 Bed
|
2 Bath
|
958 ft²
|
$250,000
2 Bed
2 Bath
958 ft²
|
-
-
|
Emmanuel Madubuike
WILLIAM DAVIS REALTY FRISCO
| |
|
11/17/2022
|
1 Bed
|
1 Bath
|
688 ft²
|
$130,000
1 Bed
1 Bath
688 ft²
|
-
-
|
Randall Elms
David Griffin & Company
| |
|
11/08/2022
|
2 Bed
|
2 Bath
|
958 ft²
|
$218,500
2 Bed
2 Bath
958 ft²
|
-
-
|
Srinivas Chidurala
Citiwide Alliance Realty
| |
|
11/08/2022
|
2 Bed
|
2 Bath
|
962 ft²
|
$208,500
2 Bed
2 Bath
962 ft²
|
-
-
|
Srinivas Chidurala
Citiwide Alliance Realty
| |
|
07/15/2022
|
2 Bed
|
-
|
959 ft²
|
$155,000
2 Bed
-
959 ft²
|
$150,000
-3.23%
09/07/2022
|
Michelle Holland
Allie Beth Allman & Assoc.
| |
|
06/27/2022
|
1 Bed
|
-
|
729 ft²
|
$125,000
1 Bed
-
729 ft²
|
$135,000
+8.00%
07/21/2022
|
Randall Elms
David Griffin & Company
| |
|
05/12/2022
|
2 Bed
|
1 Bath
|
-
|
$129,900
2 Bed
1 Bath
|
-
-
|
Mary Nguyen
Keller Williams Realty Northeast
| |
|
08/25/2021
|
2 Bed
|
-
|
960 ft²
|
$146,000
2 Bed
-
960 ft²
|
$144,000
-1.37%
02/18/2022
|
Tony Tang
Citiwide Properties Corp.
| |
|
08/25/2021
|
2 Bed
|
-
|
960 ft²
|
$127,800
2 Bed
-
960 ft²
|
$127,800
09/14/2021
|
Yanping Chern
Citiwide Alliance Realty
| |
|
06/25/2021
|
1 Bed
|
1 Bath
|
688 ft²
|
$90,000
1 Bed
1 Bath
688 ft²
|
$88,000
-2.22%
08/03/2021
|
Nicole Piccola
Compass RE Texas, LLC - Houston
| |
|
05/29/2021
|
2 Bed
|
-
|
998 ft²
|
$145,000
2 Bed
-
998 ft²
|
$135,000
-6.90%
06/17/2021
|
Charles Leake
Leake Bradford Realty
| |
|
10/24/2020
|
1 Bed
|
-
|
781 ft²
|
$84,900
1 Bed
-
781 ft²
|
$79,900
-5.89%
01/08/2021
|
Joseph Keonine
24-Hour Realty
| |
|
10/12/2019
|
1 Bed
|
-
|
688 ft²
|
$89,000
1 Bed
-
688 ft²
|
$83,615
-6.05%
11/13/2019
|
Muhammad Wazir
Muhammad Wazir
| |
|
07/14/2019
|
2 Bed
|
2 Bath
|
961 ft²
|
$124,950
2 Bed
2 Bath
961 ft²
|
-
-
|
-
| |
|
10/07/2018
|
2 Bed
|
2 Bath
|
963 ft²
|
$82,900
2 Bed
2 Bath
963 ft²
|
-
-
|
-
| |
|
10/04/2018
|
2 Bed
|
2 Bath
|
961 ft²
|
$94,900
2 Bed
2 Bath
961 ft²
|
-
-
|
-
| |
|
09/06/2018
|
1 Bed
|
1 Bath
|
780 ft²
|
-
1 Bed
1 Bath
780 ft²
|
-
-
|
-
| |
|
09/06/2018
|
1 Bed
|
1 Bath
|
688 ft²
|
-
1 Bed
1 Bath
688 ft²
|
-
-
|
-
| |
|
08/25/2018
|
2 Bed
|
2 Bath
|
959 ft²
|
-
2 Bed
2 Bath
959 ft²
|
-
-
|
-
|
Building Info
About Northeast Dallas
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Temesgen Habte, Competitive Edge Realty LLC
Last Updated: 2 months ago
Data Source: NTREIS MLS, MLS# 21246938
Details provided by NTREIS and may not match the public record
Last Updated: 2 months ago
Data Source: NTREIS MLS, MLS# 21246938
Details provided by NTREIS and may not match the public record
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017