NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$295,960

NAL Estimated Property Value

12660 Hillcrest Road 7208, Dallas, TX, 75230

Off Market

2 Beds

2 Bath

1,144 Sq Ft

Condos / Townhouses

$198.86 / 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, Microwave, Plumbed For Ice Maker, Electric Water Heater

FlooringCarpet, Ceramic Tile, Laminate

Exterior

Private Pool

Exterior FeaturesBalcony, Rain Gutters

Lot Size9.87 acres

Building Information

Year Built1986

Stories1

Roof Type105

Land Information

APN00C81890000707208

Lot Number1A

SubdivisionWilliamsburg Condominiums Ph 2

Land UseResidential

Legal DescriptionWILLIAMSBURG CONDOMINIUMS PH 2 BLK A/7465 LT 1A ACS 9.8707 BLDG 7 UNIT 7208 CE% 0.5882 INT202100115552 DD04202021 CO-DC 7465

Census Tract013202

Assessed Land Value$75,850

Assessed Improvement Value$220,110

Assessment Year2025

About this property

This corner upstairs unit in the gated community of Williamsburg with two pools and club house is a split Bedroom floor plan for casual lifestyle. The kitchen with stainless steel appliances opens to the dining area with a pass through bar. Living room and dining room are divided by a built-in breakfront with serving bar and cabinets. A fireplace warms the living area that opens to the balcony with outside storage closet. The spacious master bedroom features a bay window seating area with large ensuite bath, dual sinks, shower, tub and walk-in closet. Washer and dryer included. Pets limited to two per unit, under 40 lbs. and 18 inches tall per HOA rules. Subject to lease, tenant needs time to relocate.

Investor Tools

$295,960

Estimated Property Value

$178,738Estimated Mortgage Balance

$117,222Estimated Equity

39% 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

$428/month

$368/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,654

$295,960

2025

$75,850

$220,110

$295,960

Tax History

Year

Tax Paid

Assessed Value

2024

$3,654

$295,960

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Primelending

Conventional

$198,000

First

Apr 20, 2021

May 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$178,738

$117,222

39%

60%

$1,188/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,556/mo

+$9/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