Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$499,210

NAL Estimated Property Value

2305 Worthington St # A-109, Dallas, TX, 75204

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,528 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$301.05 / sqft
Year BuiltBuilt in 1999

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringTile

Exterior

Private PoolPrivate Pool
Lot Size1.67 acres

Building Information

Year Built1999
Stories1
Roof Type105
Garage Spaces2

Land Information

APN00C04190000A00109
Lot Number3A
SubdivisionBelvedere Condos
Land UseResidential
Legal DescriptionBELVEDERE CONDOS BLK C/563 LT 3A ACS 1.6654 BLDG A UNIT 109 CE 1.287225% INT202300178154 DD08312023 CO-DC 0563 00C 03A
Census Tract001705
Assessed Land Value$116,710
Assessed Improvement Value$382,500
Assessment Year2025

About this property

Rare, 3-bedroom, 1-level condo at the Belvedere in State Thomas, one of Dallas’ most walkable and convenient neighborhoods. The Belvedere has 24-7 concierge and secured visitor access. Common area amenities include a lap pool with spa, gym, central courtyard with grilling area, & green-space. Residence comes with an additional storage room and gated 2-garage parking spaces. Upon entering this first floor unit you are greeted by a large great-room with new wood-look LVP flooring throughout. The spacious kitchen features granite countertops, stainless steel appliances, pantry, & bar top overlooking the living-dining area. The large primary bedroom has a recently remodeled en-suite bath with dual sinks and large walk-in closet. On the other side of the unit you will find 2 generously-sized secondary bedrooms & 2nd full bath, as well as a full-size washer-and-dryer closet. All utilities, except electric, are included in the HOA fee.

Investor Tools

Property Icon
$499,210
Estimated Property Value
$0Estimated Mortgage Balance
$499,210Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,995 /month
Positive
Cash Flow Estimate:
$998 /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
$854/month
$756/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,750
$499,210
2025
$116,710
$382,500
$499,210
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,750
$499,210

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$499,210
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$756/mo
+$2,204/mo
7.1%

Learn About the Market: Opportunity in Dallas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~0.8%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$318,600

Unemployment Rate

Unemployment Rate

3.60%

Price Trend

Price Trend

~2–3% YoY growth

New Permits

New Permits

~5,500 units

City: Dallas

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

2305 Worthington St # A-109 | Property Details | No Agent List