7view

Owner Contacts

$1,845,720

NAL Estimated Property Value

2201 Worthington, Dallas, TX, 75204

Off Market

Commercial

0 Bath

3,158 Sq Ft

Highlights

Interior

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

Exterior

Lot Size3,050 sqft

Building Information

Year Built2023

Stories3

Roof Type106

Garage Spaces2

Land Information

APN00000113608000000

Lot Number5-6

SubdivisionSimpson & Clarks

Land UseResidential

Legal DescriptionSIMPSON & CLARKS BLK G/565 PT LTS 5 & 6 WORTHINGTON 237FR THOMAS 50X61.5 INT202000115262 DD04242020 CO-DC 0565 00G 00500

Census Tract001703

Assessed Land Value$381,250

Assessed Improvement Value$1,464,470

Assessment Year2025

About this property

MAGNIFICENT rare property at the end of private cul de sac in heart of DOWNTOWN DALLAS!!! Very few lots left in this area, in the heart of State Thomas. Build your four-story home and have breathtaking views from the rooftop. THE GREAT THING about this lot..... the lot behind it is for sale as well so you could possibly have one of the largest lots in the area. Buyers responsibility to verify property lines between properties. BUYERS, BUYERS AGENTS, APPRAISERS AND SURVEYORS TO VERIFY ALL INFORMATION AND DETAILS PROVIDED IN THIS LISTING TO GUARANTEE ACCURACY OF INFORMATION.

Investor Tools

$1,845,720

Estimated Property Value

$891,575Estimated Mortgage Balance

$954,145Estimated Equity

51% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$11,074 /month

Positive

Cash Flow Estimate:

$3,691 /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

$3,261/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$29,909

$1,845,720

2025

$381,250

$1,464,470

$1,845,720

Tax History

Year

Tax Paid

Assessed Value

2024

$29,909

$1,845,720

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Regions Bank

Conventional

$978,189

First

Sep 22, 2021

Oct 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$891,575

$954,145

51%

48%

$5,865/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$5,865/mo

$-2,905/mo

1.9%

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