NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$237,850

NAL Estimated Property Value

12680 Hillcrest Road 1207, Dallas, TX, 75230

Off Market

2 Beds

2 Bath

975 Sq Ft

Condos / Townhouses

$193.85 / sqft

Built in 1983

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Bathrooms Half 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Microwave, Plumbed For Ice Maker

FlooringCeramic Tile, Laminate

Exterior

Lot Size9.87 acres

Building Information

Year Built1983

Stories2

Roof Type105

Land Information

APN00C81880000101207

Lot Number1A

SubdivisionWilliamsburg Condominiums Ph 1

Land UseResidential

Legal DescriptionWILLIAMSBURG CONDOMINIUMS PH 1 BLK A/7465 LT 1A ACS 9.8707 BLDG 1 UNIT 1207 CE% 0.5013 INT202100118309 DD04212021 CO-DC 7465

Census Tract013202

Assessed Land Value$64,630

Assessed Improvement Value$173,220

Assessment Year2025

About this property

Amazing condo in sought after GATED Williamsburg! Great location on the eastern edge, very quiet & close access to the entry! Completely updated inside, nest thermostat, 2016 laminate floors! Great open floorplan features a sprawling Living w-warming FP, crown molding. Great Kit w-raised breakfast bar, granite, electric cooktop, oven, built in microwave + pristine white cabs! 2021 Countertops in Kit + Baths! Light & Bright interior! Large Master Bedroom w-sitting area. Nicely appointed guest bedroom. This great floor plan features 1 full & 1 half bathroom. Step out on the balcony to enjoy poolside views & some fresh air. Meticulously maintained! Wonderful community amenities including a pool, park + club house!

Investor Tools

$237,850

Estimated Property Value

$133,602Estimated Mortgage Balance

$104,248Estimated Equity

43% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,427 /month

Positive

Cash Flow Estimate:

$476 /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

$336/month

$325/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,844

$237,850

2025

$64,630

$173,220

$237,850

Tax History

Year

Tax Paid

Assessed Value

2024

$2,844

$237,850

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Independent Bank

Conventional

$148,000

First

Apr 21, 2021

May 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$133,602

$104,248

43%

56%

$888/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,213/mo

+$352/mo

7.9%

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