B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$295,960

NAL Estimated Property Value

12660 Hillcrest Road 6101, Dallas, TX, 75230

Off Market

2 Beds

2 Bath

1,144 Sq Ft

Condos / Townhouses

$205.42 / sqft

Built in 1986

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesElectric Range, Ice Maker, Microwave, Plumbed For Ice Maker, Refrigerator, Electric Water Heater

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesRain Gutters, Lighting

Lot Size9.87 acres

Building Information

Year Built1986

Stories1

Roof Type105

Land Information

APN00C81890000606101

Lot Number1A

SubdivisionWilliamsburg Condominiums Ph 2

Land UseResidential

Legal DescriptionWILLIAMSBURG CONDOMINIUMS PH 2 BLK A/7465 LT 1A ACS 9.8707 BLDG 6 UNIT 6101 CE% 0.5882 INT201900253385 DD09172019 CO-DC 7465

Census Tract013202

Assessed Land Value$75,850

Assessed Improvement Value$220,110

Assessment Year2025

About this property

This popular 2-2 downstairs on a corner, is a rare find these days. The updated package includes granite, paint, stainless appliances, etc. Enjoy the split bedroom plan with many new windows for added warmth and bright light. A short walk to the exercise room at the clubhouse that can be leased out for private functions by appointment. There will be gate clickers for entry and exit. You will be assigned one covered space that comes with the unit. All guest and second car, park in open uncovered spaces. NOTE DOG SIZE IS STRICTLY 40 LBS. AND 18 INCHES TALL OR LESS LIMIT 2 PETS PER UNIT.

Investor Tools

$295,960

Estimated Property Value

$159,046Estimated Mortgage Balance

$136,914Estimated Equity

46% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,776 /month

Positive

Cash Flow Estimate:

$592 /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

$264/month

$345/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,691

$295,960

2025

$75,850

$220,110

$295,960

Tax History

Year

Tax Paid

Assessed Value

2024

$1,691

$295,960

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Mid-American Mortgage Inc

Conventional

$183,200

First

Sep 17, 2019

Oct 2049

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$159,046

$136,914

46%

54%

$1,099/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,444/mo

+$121/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