1view

Owner Contacts

$315,610

NAL Estimated Property Value

12660 Hillcrest Road 3104, Dallas, TX, 75230

Off Market

2 Beds

2 Bath

1,154 Sq Ft

$259.97 / sqft

Built in 1986

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Refrigerator

FlooringLaminate, Simulated Wood

Exterior

Private Pool

Exterior FeaturesRain Gutters, Lighting, Private Entrance

Lot Size9.87 acres

Building Information

Year Built1986

Stories1

Roof Type105

Land Information

APN00C81890000303104

Lot Number1A

SubdivisionWilliamsburg Condominiums Ph 2

Land UseResidential

Legal DescriptionWILLIAMSBURG CONDOMINIUMS PH 2 BLK A/7465 LT 1A ACS 9.8707 BLDG 3 UNIT 3104 CE% 0.5934 INT202200115589 DD04282022 CO-DC 7465

Census Tract013202

Assessed Land Value$76,490

Assessed Improvement Value$239,120

Assessment Year2025

About this property

Great Williamsburg Condominium in North Dallas! One Story Popular 2 Bedrooms, 2 full baths! Granite counters in kitchen. Double fireplace in living and dining, plantation shutters thru out. Wood and tile flooring and covered patio. Grounds have 2 pools, 2 spas, fitness room and clubhouse. Walk to Churchill Park with tennis, pickle ball and picnic grounds. Churchill Recreation center close by.

Investor Tools

$315,610

Estimated Property Value

$180,896Estimated Mortgage Balance

$134,714Estimated Equity

42% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,894 /month

Positive

Cash Flow Estimate:

$631 /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

$283/month

$398/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,820

$315,610

2025

$76,490

$239,120

$315,610

Tax History

Year

Tax Paid

Assessed Value

2024

$1,820

$315,610

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Marzena D Barcinska

Seller Carryback / Seller Financing / Seller Take-Back

$200,000

First

May 7, 2021

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$180,896

$134,714

42%

57%

$1,200/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,598/mo

$-33/mo

6.0%

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