B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$285,000

12680 Hillcrest Rd # 4-4204, Dallas, TX, 75230

Off Market

2 Beds

2 Bath

1,018 Sq Ft

Condos / Townhouses

$279.96 / sqft

Built in 1983

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony, Courtyard

Lot Size9.87 acres

Building Information

Year Built1983

Stories2

Roof Type105

Land Information

APN00C81880000404204

Lot Number1A

SubdivisionWilliamsburg Condominiums Ph 1

Land UseResidential

Legal DescriptionWILLIAMSBURG CONDOMINIUMS PH 1 BLK A/7465 LT 1A ACS 9.8707 BLDG 4 UNIT 4204 CE% 0.5013 INT202300177743 DD09012023 CO-DC 7465

Census Tract013202

Assessed Land Value$64,630

Assessed Improvement Value$216,520

Assessment Year2025

About this property

Welcome to this stunning condo in the heart of Dallas. Enjoy living within this gated condo community with pools, greenbelt, fitness center, & club house. Located on the 2nd floor you'll find a lovely home that has been well cared for with upgrades throughout. Open floorplan with split bedrooms & wood burning fireplace in the living area. Spacious primary bedroom with 2 closets. Dark engineered hardwood floors in living & dining area, carpet in the bedrooms, & c-tile in the kitchen & bathrooms. Private balcony with storage closet with views of the pool & lounge area, perfect for your morning coffee or evening beverage. Recently installed HVAC & updated duct work plus added blown in insulation in the attic. Prime location near local shops, restaurants, entertainment, & major highways for quick commute. Pet friendly, no more than 2 pets under 40lbs & 18 inches tall per HOA rules.

Investor Tools

$281,150

Estimated Property Value

$211,500Estimated Mortgage Balance

$79,922Estimated Equity

25% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,710 /month

Positive

Cash Flow Estimate:

$570 /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

$476/month

$357/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,310

$281,150

2025

$64,630

$216,520

$281,150

Tax History

Year

Tax Paid

Assessed Value

2024

$4,310

$281,150

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Gardner Financial Services Ltd

Conventional

$211,500

First

Sep 1, 2023

Oct 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$201,228

$79,922

28%

72%

$1,269/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,626/mo

$-61/mo

6.7%

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