B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$330,790

NAL Estimated Property Value

12660 Hillcrest Road 3207, Dallas, TX, 75230

Off Market

2 Beds

2 Bath

1,416 Sq Ft

Condos / Townhouses

$169.42 / sqft

Built in 1986

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Electric Water Heater

FlooringCarpet, Ceramic Tile, Laminate, Wood

Exterior

Exterior FeaturesBalcony, Rain Gutters

Lot Size9.87 acres

Building Information

Year Built1986

Stories1

Roof Type105

Land Information

APN00C81890000303207

Lot Number1A

SubdivisionWilliamsburg Condominums Ph 2

Land UseResidential

Legal DescriptionWILLIAMSBURG CONDOMINUMS PH 2 BLK A/7465 LT 1A ACS 9.8707 BLDG 3 UNIT 3207 CE% 0.7281 INT202000132500 DD05122020 CO-DC 7465

Census Tract013202

Assessed Land Value$93,910

Assessed Improvement Value$236,880

Assessment Year2025

About this property

Such a comfortable condo you will not want to leave! A soaring vaulted ceiling in the living area with a cozy fireplace gives a gracious, open ambiance to the room. French doors leading to the upstairs master bedroom lend romantic character! Dining, living, kitchen shine with laminated wood flooring installed Feb 2019. Kitchen granite, backsplash, dishwasher, refrigerator, & range along with beautiful bath granite installed Feb 2019. Secondary master features bay window, huge walk-in closet. Study is spacious for office or an overnight guest stay. View the gazebo from your balcony, pool nearby. Add that your covered parking is the closest to front door and the living is easy! Furniture available for purchase.

Investor Tools

$330,790

Estimated Property Value

$197,124Estimated Mortgage Balance

$133,666Estimated Equity

40% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,985 /month

Positive

Cash Flow Estimate:

$662 /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

$754/month

$423/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$7,393

$330,790

2025

$93,910

$236,880

$330,790

Tax History

Year

Tax Paid

Assessed Value

2024

$7,393

$330,790

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Lake Area Mortgage

Conventional

$223,250

First

May 12, 2020

Jun 2050

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$197,124

$133,666

40%

60%

$1,339/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,762/mo

$-197/mo

5.7%

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