NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$310,460

NAL Estimated Property Value

12680 Hillcrest Rd # 4-4101, Dallas, TX, 75230

Off Market

2 Beds

2 Bath

1,400 Sq Ft

Condos / Townhouses

$232.14 / sqft

Built in 1983

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Electric Water Heater, Ice Maker, Microwave, Refrigerator

Exterior

Private Pool

Exterior FeaturesLighting

Lot Size9.87 acres

Building Information

Year Built1983

Stories2

Roof Type105

Land Information

APN00C81880000404101

Lot Number1A

SubdivisionWilliamsburg Condominiums Ph 1

Land UseResidential

Legal DescriptionWILLIAMSBURG CONDOMINIUMS PH 1 BLK A/7465 LT 1A ACS 9.8707 BLDG 4 UNIT 4101 CE% 0.6427 INT202400073544 DD04052024 CO-DC 7465

Census Tract013202

Assessed Land Value$82,810

Assessed Improvement Value$227,650

Assessment Year2025

About this property

JUST LISTED IN NORTH DALLAS! Enjoy 2 Primary Bedrooms, each with a full bath in this one of a kind Townhome south of #635! One upstairs and one downstairs to enjoy complete privacy. A bonus room with entry door upstairs makes a perfect home office. Kitchen with farm sink, granite counters, electric range and generous cabinets opens to the dining room. Spacious living room with floor to ceiling windows brings in lots of natural light. A wood burning fireplace for those cold nights can be viewed while dining or relaxing. Closet with stackable washer and dryer included. Community features include pools, spas, clubhouse and a fitness center. A short walk to Churchill Park with pickleball courts and tennis is free to the public. This Williamsburg Condominium complex is tucked away in a secluded setting but convenient to 635, upscale restaurants and shopping at 2 desirable malls. SMU is only a 20 minutes away off Hillcrest.

Investor Tools

$310,460

Estimated Property Value

$275,468Estimated Mortgage Balance

$34,992Estimated Equity

11% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,950 /month

Positive

Cash Flow Estimate:

$650 /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

$708/month

$517/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,939

$310,460

2025

$82,810

$227,650

$310,460

Tax History

Year

Tax Paid

Assessed Value

2024

$6,939

$310,460

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Mega Capital Funding Inc

Conventional

$286,200

First

Apr 5, 2024

May 2054

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$275,468

$34,992

11%

89%

$1,716/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$2,233/mo

$-668/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