$275,000
12680 Hillcrest Road 2204, Dallas, TX, 75230
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Dryer, Electric Oven, Gas Range, Microwave, Washer
Exterior
Lot Size9.87 acres
Building Information
Year Built1983
Stories2
Roof Type105
Land Information
APN00C81880000202204
Lot Number1A
Land UseResidential
Legal DescriptionWILLIAMSBURG CONDOMINIUMS PH 1 BLK A/7465 LT 1A ACS 9.8707 BLDG 2 UNIT 2204 CE% 0.5013 INT202200170683 DD06162022 CO-DC 7465
Census Tract013202
Assessed Land Value$64,630
Assessed Improvement Value$158,780
Assessment Year2025
Investor Tools
$234,245Estimated Mortgage Balance
$38,755Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,650 /month
Positive
Cash Flow Estimate:
$550 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$523/month
$251/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,906
$223,410
2025
$64,630
$158,780
$223,410
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,906
$223,410
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Conventional
$254,600
No
First
Jun 16, 2022
Jul 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$234,245
$38,755
14%
86%
$1,527/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,565/mo
$1,778/mo
$-213/mo
6.9%
