B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$395,000

2305 Worthington St # A-130, Dallas, TX, 75204

Off Market

3 Beds

2 Bath

1,686 Sq Ft

Condos / Townhouses

$234.28 / sqft

Built in 1999

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Electric Water Heater

FlooringCeramic Tile

Exterior

Private Pool

Exterior FeaturesBalcony

Lot Size1.67 acres

Building Information

Year Built1999

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00C04190000A00130

Lot Number3A

SubdivisionBelvedere Condos

Land UseResidential

Legal DescriptionBELVEDERE CONDOS BLK C/563 LOT 3A ACS 1.6654 BLDG A UNIT 130 CE 1.420328% INT202100359878 DD11302021 CO-DC 0563 00C 03A

Census Tract001705

Assessed Land Value$128,770

Assessed Improvement Value$356,060

Assessment Year2025

About this property

Urban living at an affordable price! Perfect combo of low-maintenance condo living in State-Thomas with the convenience of your own separate PRIVATE townhome-style entry! Lovely view of tree-lined State Street from Living & all bedrooms! Newly renovated thru-out means FRESH PAINT, new cabinets, quartz counters with huge waterfall island in Kitchen; updated tile throughout(NO CARPET!)Baths renovated: both with huge walk-in showers. First level bedroom makes great Study or Guest Suite! Unique to this unit is two reserved underground parking+ permitted resident parking at street. Walk to Crescent Coirt,Whole Foods,Arts Dst!

Investor Tools

$484,830

Estimated Property Value

$316,000Estimated Mortgage Balance

$195,718Estimated Equity

35% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,909 /month

Positive

Cash Flow Estimate:

$970 /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

$501/month

$788/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,592

$484,830

2025

$128,770

$356,060

$484,830

Tax History

Year

Tax Paid

Assessed Value

2024

$3,592

$484,830

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

City Bank

Conventional

$316,000

First

Nov 30, 2021

Dec 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$289,112

$195,718

40%

60%

$1,895/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$2,683/mo

+$277/mo

7.3%

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