B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$178,430

NAL Estimated Property Value

7031 Holly Hill Drive 6, Dallas, TX, 75231

Off Market

2 Beds

1 Bath

915 Sq Ft

Condos / Townhouses

$201.64 / sqft

Built in 1979

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Range, Electric Water Heater, Refrigerator, Washer

FlooringLaminate, Tile

Exterior

Lot Size1.26 acres

Building Information

Year Built1979

Stories2

Roof Type105

Land Information

APN00000367240200000

Lot Number19-20

SubdivisionHolly Hill Townhomes Phase Ii

Land UseResidential

Legal DescriptionHOLLY HILL TOWNHOMES PH II LTS 19 & 20 BLDG B UNIT 6 & 2.9187% CE INT202300019738 DD01312023 CO-DC 5199 006 019 3005199 006

Census Tract007815

Assessed Land Value$24,120

Assessed Improvement Value$154,310

Assessment Year2025

About this property

Completely renovated, this condo has it ALL! Amazing location less than 1 mile to Northpark Center, and 2 minutes to 75. Laminate flooring wall to wall except for the tile in wet areas. Quartz countertops, custom cabinets, washer and dryer and fridge to remain with the home. Plumbing and electrical all redone in 2022, water heater replaced in 2022, sump pump added in back yard for extra drainage, fence replaced in 2022. Utility room and pantry can accommodate stackable washer and dryer if desired.

Investor Tools

$178,430

Estimated Property Value

$158,012Estimated Mortgage Balance

$20,418Estimated Equity

11% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,107 /month

Positive

Cash Flow Estimate:

$369 /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

$407/month

$275/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,988

$178,430

2025

$24,120

$154,310

$178,430

Tax History

Year

Tax Paid

Assessed Value

2024

$3,988

$178,430

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Mortgage Research Center Llc

$168,374

Yes

First

Jan 31, 2023

Feb 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$158,012

$20,418

11%

89%

$1,010/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,565/mo

$1,285/mo

+$280/mo

10.5%

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