NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$295,000

12660 Hillcrest Rd # 5-5105, Dallas, TX, 75230

Off Market

2 Beds

2 Bath

1,154 Sq Ft

Condos / Townhouses

$255.63 / sqft

Built in 1986

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Microwave

FlooringCarpet, Laminate, Tile

Exterior

Lot Size9.87 acres

Building Information

Year Built1986

Stories1

Roof Type105

Land Information

APN00C81890000505105

Lot Number1A

SubdivisionWilliamsburg Condominiums Ph 2

Land UseResidential

Legal DescriptionWILLIAMSBURG CONDOMINIUMS PH 2 BLK A/7465 LT 1A ACS 9.8707 BLDG 5 UNIT 5105 CE% 0.5934 INT202500061983 DD03252025 CO-DC 7465

Census Tract013202

Assessed Land Value$76,490

Assessed Improvement Value$222,040

Assessment Year2025

About this property

Discover the perfect balance of comfort and convenience in this charming condo, ideally located near Hwy 635, Hwy 75, and the North Dallas Tollway (NDT). This prime location provides quick access to a variety of shopping, dining, and entertainment options, making it a commuter’s dream. The condo features a split bedroom layout, ensuring privacy and flexibility. Freshly painted, it offers a bright and welcoming atmosphere, complemented by beautiful views of the well-maintained community grounds—perfect for a serene and relaxed lifestyle. Don’t miss the opportunity to live in a prime North Dallas location with stunning community views. Schedule your tour today!

Investor Tools

$298,530

Estimated Property Value

$279,200Estimated Mortgage Balance

$25,085Estimated Equity

6% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,791 /month

Positive

Cash Flow Estimate:

$597 /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

$640/month

$469/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,190

$298,530

2025

$76,490

$222,040

$298,530

Tax History

Year

Tax Paid

Assessed Value

2024

$6,190

$298,530

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Bobby B Lyle

Purchase Money Mortgage

$279,200

First

Mar 25, 2025

Apr 2030

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$273,445

$25,085

92%

$1,674/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$2,143/mo

$-578/mo

6.3%

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