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

$312,050

NAL Estimated Property Value

2305 Worthington St # A-202, Dallas, TX, 75204

Off MarketInfo
Beds1 Beds
Baths1 Bath
Baths852 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$369.72 / sqft
Year BuiltBuilt in 1999

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Range, Microwave, Refrigerator, Washer
FlooringCeramic Tile, Laminate

Exterior

Private PoolPrivate Pool
Lot Size1.67 acres

Building Information

Year Built1999
Stories1
Roof Type105
Garage Spaces1

Land Information

APN00C04190000A00202
Lot Number3A
SubdivisionBelvedere Condos
Land UseResidential
Legal DescriptionBELVEDERE CONDOS BLK C/563 LOT 3A ACS 1.6654 BLDG A UNIT 202 CE 0.717746% INT202500089834 DD04292025 CO-DC 0563 00C 03A
Census Tract001705
Assessed Land Value$65,110
Assessed Improvement Value$246,940
Assessment Year2025

About this property

Welcome to Uptown's highly sought-after State Thomas neighborhood, where an exceptional urban lifestyle awaits. This exquisite unit is nestled in a community with a comprehensive range of amenities, ensuring that residents enjoy luxury and convenience. Every aspect of modern living ranges from the refreshing lap pool and fitness center to the convenience of gated parking and concierge services. Inside, you'll find an open floor plan, a spacious walk-in closet, a good-sized kitchen, and views of the courtyard and pool from the second floor. Within walking distance, residents can explore an abundance of shops, dining options, Klyde Warren Park, Art Museums, Whole Foods, and much more, making it effortless to experience the vibrant pulse of the neighborhood. Don't miss out on the chance to claim this remarkable unit as your new home and immerse yourself in the dynamic and captivating ambiance of the State Thomas neighborhood.

Investor Tools

Property Icon
$312,050
Estimated Property Value
$293,532Estimated Mortgage Balance
$18,518Estimated Equity
5% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,890 /month
Positive
Cash Flow Estimate:
$630 /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
$635/month
$547/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,056
$312,050
2025
$65,110
$246,940
$312,050
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,056
$312,050

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zillow Home Loans Llc
Conventional
$299,250
No
First
Apr 29, 2025
May 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$293,532
$18,518
5%
94%
$1,795/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$2,342/mo
$-352/mo
7.7%

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-202 | Property Details | No Agent List