NoAgentList RatingHow are grades calculated?

7view

Owner Contacts

$532,740

NAL Estimated Property Value

6911 Helsem Way # L-115, Dallas, TX, 75230

Off Market

2 Beds

2 Bath

1,748 Sq Ft

Condos / Townhouses

$271.74 / sqft

Built in 1974

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Electric Range, Electric Water Heater, Ice Maker, Microwave, Convection Oven, Double Oven, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan

FlooringCarpet, Marble, Wood, Stone

Exterior

Exterior FeaturesRain Gutters, Lighting, Private Entrance

Lot Size16.55 acres

Building Information

Year Built1974

Stories1

Roof Type111

Garage Spaces1

Land Information

APN00000734816500000

SubdivisionHillcrest Villa Condominiums

Land UseResidential

Legal DescriptionHILLCREST VILLA CONDOMINIUMS BLK A&B/7464 ACS 16.552 BLDG L UNIT 115 CE 0.9% INT202200215815 DD08052022 CO-DC 7464 00A 000

Census Tract013202

Assessed Land Value$194,670

Assessed Improvement Value$338,070

Assessment Year2025

About this property

*** Highest and best offer deadline 5:00pm CDT, July 26, 2022. *** One-story home is a stunner in this well-groomed Hillcrest Villa community next to Churchill Park and White Rock Creek. Masterfully updated and meticulously maintained, this floor plan features dual masters, flexible living areas, climate controlled attic storage, and lovely patio views from every window. HOA dues include front and back yard maintenance, water, trash pick-up, exterior maintenance, blanket insurance and access to all facilities. Other amenities include community pool, workout facility, club house, library, and tennis courts.

Investor Tools

$532,740

Estimated Property Value

$37,743Estimated Mortgage Balance

$494,997Estimated Equity

92% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,196 /month

Positive

Cash Flow Estimate:

$1,065 /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

$693/month

$388/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,651

$532,740

2025

$194,670

$338,070

$532,740

Tax History

Year

Tax Paid

Assessed Value

2024

$5,651

$532,740

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Mercantile Bank

Credit Line (Revolving) / Heloc

$50,000

First

Feb 2, 2015

Feb 2030

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$37,743

$494,997

92%

$300/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$688/mo

+$877/mo

3.5%

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