Street View

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$206,640

NAL Estimated Property Value

12921 Abrams Rd # D-408, Dallas, TX, 75243

Off Market

2 Beds

3 Bath

1,188 Sq Ft

Condos / Townhouses

$155.72 / sqft

Built in 1980

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Refrigerator

FlooringCarpet, Ceramic Tile, Laminate, Vinyl

Exterior

Lot Size3.26 acres

Building Information

Year Built1980

Stories2

Roof Type105

Land Information

APN00000820311780000

SubdivisionRichland Park Apt/Westchase Condo

Land UseResidential

Legal DescriptionRICHLAND PARK APT/WESTCHASE CONDO BLK P/8416 3.2587 BLDG D UNIT 408 CE% 1.6550 INT202500088978 DD04292025 CO-DC 8416 00P

Census Tract019016

Assessed Land Value$23,490

Assessed Improvement Value$183,150

Assessment Year2025

About this property

LOW MAINTENANCE spacious 2 -bedroom, 3-bathroom corner condo. Located in Richardson ISD with easy access to 75 & 635. Kitchen has been remodeled with granite countertops, tile backsplash, LED lights & soft close drawers. Downstairs boast your living, dining, kitchen and guest bath all overlooking the back fenced patio or pool and courtyard area. Upstairs primary bedroom offers an en-suite bath and 2 primary closets, along with another bedroom and full bath. HOA includes one covered parking, water and trash pick-up. HOA fee includes $115 assessment fee. Fridge, Washer & Dryer will convey to new buyer.

Investor Tools

$206,640

Estimated Property Value

$145,172Estimated Mortgage Balance

$61,468Estimated Equity

29% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,240 /month

Positive

Cash Flow Estimate:

$413 /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

$136/month

$524/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$601

$206,640

2025

$23,490

$183,150

$206,640

Tax History

Year

Tax Paid

Assessed Value

2024

$601

$206,640

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

American Portfolio Mortgage Corp

Conventional

$148,000

First

Apr 29, 2025

May 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$145,172

$61,468

29%

70%

$888/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,412/mo

+$153/mo

9.1%

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