Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$1,930,060

2216 Worthington Street, Dallas, TX, 75204

Off Market

3 Beds

4 Bath

3,438 Sq Ft

Condos / Townhouses

$325.48 / sqft

Built in 2002

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Gas Cooktop, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Tankless Water Heater

FlooringStone, Wood

Exterior

Private Pool

Exterior FeaturesBalcony, Rain Gutters

Lot Size1,230 sqft

Building Information

Year Built2002

Stories3

Roof Type110

Garage Spaces2

Land Information

APN000573000H12F0000

Lot Number12F

SubdivisionLexington State Thomas

Land UseResidential

Legal DescriptionLEXINGTON STATE THOMAS BLK H/573 LT 12F ACS 0.0282 INT202100184028 DD06162021 CO-DC 0573 00H 12F00 3DA0573 00H

Census Tract001703

Assessed Land Value$123,000

Assessed Improvement Value$1,807,060

Assessment Year2025

About this property

Magnificently Updated Gem! French inspired Townhome nestled in the sought after State Thomas Area! Regal Lueders Limestone on all the exterior! Beautifully landscaped entrance! The gated entrance opens up to the study and bedroom and bath on the 1st floor.The 2nd floor has high ceilings that open up to the stunning living room with FP,Gourmet Kitchen,Wine Closet with a Viking Wine Cooler and the Charming Formal Dining room.The 3rd floor encompasses the Stunning Master Suite with FP, sitting room,master bath with shower and tub. Also the custom spacious walkin closet is incredible!The 4th floor includes a bedroom,bath and a great 2nd living area that opens up to a gorgeous balcony with Incredible Downtown Views!

Investor Tools

$1,930,060

Estimated Property Value

$0Estimated Mortgage Balance

$658,473Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$11,580 /month

Positive

Cash Flow Estimate:

$3,860 /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

$2,585/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$21,364

$1,930,060

2025

$123,000

$1,807,060

$1,930,060

Tax History

Year

Tax Paid

Assessed Value

2024

$21,364

$1,930,060

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guaranteed Rate Affinity Llc

Conventional

$800,800

First

Jun 16, 2021

Jul 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$1,271,587

$658,473

34%

66%

$8,214/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$8,214/mo

$-5,254/mo

1.8%

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