Agent profile image in chat bubble
Agent profile image in chat header

Harrison Lilly

| Harrison Lilly Realty Dallas | Harrison Lilly Realty | PLACE

Agent profile image in message

7431 Holly Hill Unit 101 , Dallas, TX 75231
$875,000
Est. Payment: $4,914.65/mo
618 Sqft
2.81 Acres
Status: pending | Days on site: 14
Get Pre-Qualified
WTMC00FW - 0595884
By proceeding and clicking the sign up button, you consent to receive calls and texts (SMS/MMS) including marketing and promotional communications, from Harrison Lilly, its affiliates, and agents or vendors acting on their behalf. These communications may be delivered using an automatic telephone dialing system or by using an artificial or prerecorded voice. Message and data rates may apply. To opt out of text messages, reply STOP. Your consent is not required as a condition of any purchase. By continuing, you also agree to our Terms of Use and Privacy Policy.

House Description

Fourteen individually deeded condominiums offered as a single portfolio, with four units delivered vacant. Ten units are leased and producing $111,420 in scheduled annual rent; the four vacant units are available to renovate, re-lease at market, or hold for individual resale — no tenant to inherit. The vacated units were among the most below-market in the rent roll, renting at $1.04 to $1.23 per square foot. A comparable unit in this same community signed a new lease at $1.36 per square foot in January 2026. Basis is the opportunity. At list the portfolio prices near $79 per square foot across 11,113 square feet. Individual units at Copperrun have closed this year at $110.93, $117.05 and $122.58 per foot. That is $62,500 a door against recent individual sales of $69,000, $92,000 and $95,000. Per Dallas CAD, these 14 units represent 19% of Copperrun's 72 total units. Every unit is separately deeded and separately taxed, allowing an owner to hold the portfolio, finance in tranches, or release units to the retail market one at a time. Two miles to NorthPark Center, three to SMU, walking distance to the White Rock Creek Greenbelt. Association dues are $309.10 to $475.20 per unit monthly. Nine additional units at Park Town, same street, available separately at $475,000 or as a 23-unit package for $1,300,000 on simultaneous close. Vacant units available to tour by appointment; occupied units shown after contract. Do not disturb tenants.

Highlights

Listed by Deborah Byrd , League Real Estate , North Texas Real Estate Information Systems

Property Type

Multi-Family

Lot/Acreage
2.81

HOA Fee

309 Monthly

Year Built

1979

County

Dallas

Neighborhood

Copperrun Condos Ph 01

School District

Dallas ISD

Listing ID

21376620

Questions about this listing?

Contact Agent

Interior Features

Appliances:Electric Range
Air Cond:Central Air,Electric
Fireplaces:Brick
Floor:Carpet,Laminate,Tile

Exterior Features

Garage Capacity:14
Roof:Composition
Others:
  • ▪ Additional:Preowned
Parking Features:Additional Parking,Assigned
Principal Interest
$4,915
Taxes
$310
HOA
$309

Home Price

$875,000

Loan Details

30 yrs
7.542%

Down Payment

20%
$175,000
All calculations are estimates and provided by Blueroof360. Today’s Rates provided by Blueroof360. Information and interactive calculators are made available to you only as self-help tools for your independent use and are not intended to provide investment or tax advice. We cannot and do not guarantee their applicability or accuracy in regards to your individual circumstances. All examples are hypothetical and are for illustrative purposes. We encourage you to seek personalized advice from qualified professionals regarding all personal finance issues.
Monthly Price:
$4,914.65

Principal

Taxes

HOA

Principal Taxes HOA Total
Monthly $4,914.65 $309.58 $309.00 $5,533.23
Yearly $58,975.79 $3,715.00 $3,708.00 $66,398.79
Total $1,769,273.64 $111,450.00 $111,240.00 $1,991,963.64

Today's Rates

30 Year

7.54%

20 Year

7.2%

15 Year

6.73%

Never Miss a Property

Be the first to know when a property hits the market.

Current Listings

Last 30 Days
N/A
Oct 2026

Average Price

All Price Ranges
N/A
Oct 2026

Average Days on Market

All Price Ranges
N/A
Oct 2026
Market insight data is pulled from the same city as the listing being viewed (Dallas, TX).

The schools listed are within a 2-mile radius of the property; however, attendance is not guaranteed. Please contact the local school district to confirm zoning and enrollment options.

Information provided by North Texas Real Estate Information Systems Multiple Listing Service, and is deemed reliable but not guaranteed accurate.

IDX service by Blueroof 360

Data last updated: 2026-10-11T08:05:48.823Z

© 2026 North Texas Real Estate Information Systems