NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$471,430

NAL Estimated Property Value

12627 Breckenridge Drive 200, Dallas, TX, 75230

Off Market

2 Beds

3 Bath

2,017 Sq Ft

Condos / Townhouses

$204.76 / sqft

Built in 1974

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Double Oven, Electric Range, Microwave, Electric Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesRain Gutters

Lot Size16.55 acres

Building Information

Year Built1974

Stories2

Roof Type111

Garage Spaces1

Land Information

APN00000734825300000

SubdivisionHillcrest Villa Condominiums

Land UseResidential

Legal DescriptionHILLCREST VILLA CONDOMINIUMS BLK A&B/7464 ACS 16.552 BLDG SS UNIT 200 CE 0.9% INT202000155897 DD06122020 CO-DC 7464 00A 000

Census Tract013202

Assessed Land Value$194,670

Assessed Improvement Value$276,760

Assessment Year2025

About this property

Sophisticated & stylish home in highly desirable Hillcrest Villa! Gorgeous & expansive, the kitchen boasts granite counters, breakfast bar, glass front cabinetry, chef's desk & plenty of storage. Wall of windows provide abundant natural light in dining & spacious family room. Relax in the tranquil solarium overlooking the professionally landscaped backyard. Master & secondary bedroom both generous in size & complete with updated bathrooms & huge closets. Electric car charging port! Enjoy the numerous community amenities including: clubhouse, pool, spa, tennis courts, & recently updated exercise facility. Quiet neighborhood is a hidden gem, nestled just off Hillcrest. Minutes from upscale shopping & restaurants.

Investor Tools

$471,430

Estimated Property Value

$277,971Estimated Mortgage Balance

$193,459Estimated Equity

41% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,829 /month

Positive

Cash Flow Estimate:

$943 /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

$652/month

$367/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,468

$471,430

2025

$194,670

$276,760

$471,430

Tax History

Year

Tax Paid

Assessed Value

2024

$5,468

$471,430

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

First United Bank & Trust Co

Conventional

$309,750

First

Jan 20, 2021

Feb 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$277,971

$193,459

41%

59%

$1,858/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$2,225/mo

$-660/mo

4.0%

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