NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$235,080

NAL Estimated Property Value

12660 Hillcrest Road 9204, Dallas, TX, 75230

Off Market

1 Beds

1 Bath

876 Sq Ft

Condos / Townhouses

$212.21 / sqft

Built in 1986

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListHigh Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Range, Microwave, Plumbed For Ice Maker, Vented Exhaust Fan

FlooringCarpet, Wood

Exterior

Private Pool

Exterior FeaturesBalcony, Rain Gutters, Lighting

Lot Size9.87 acres

Building Information

Year Built1986

Stories1

Roof Type105

Land Information

APN00C81890000909204

Lot Number1A

SubdivisionWilliamsburg Condominiums Ph 2

Land UseResidential

Legal DescriptionWILLIAMSBURG CONDOMINIUMS PH 2 BLK A/7465 LT 1A ACS 9.8707 BLDG 9 UNIT 9204 CE% 0.4504 INT202100254553 DD08242021 CO-DC 7465

Census Tract013202

Assessed Land Value$58,050

Assessed Improvement Value$177,030

Assessment Year2025

About this property

This fabulous gated community located off Hillcrest and LBJ is perfect for a professional looking for a spacious open floor plan with French doors leading out to the balcony with storage closet. Lots of windows make it light and bright. The living room features a wood burning fireplace and vaulted ceilings. The kitchen has a pass through bar for ease of entertaining.

Investor Tools

$235,080

Estimated Property Value

$143,690Estimated Mortgage Balance

$91,390Estimated Equity

38% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,410 /month

Positive

Cash Flow Estimate:

$470 /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

$146/month

$290/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$578

$235,080

2025

$58,050

$177,030

$235,080

Tax History

Year

Tax Paid

Assessed Value

2024

$578

$235,080

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Prosperity Home Mortgage Llc

Conventional

$157,950

First

Aug 24, 2021

Sep 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$143,690

$91,390

38%

61%

$947/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,326/mo

$1,237/mo

+$89/mo

6.8%

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