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

$492,120

NAL Estimated Property Value

2305 Worthington St # A-215, Dallas, TX, 75204

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,295 Sq Ft
price_per_sqft$382.24 / sqft
Year BuiltBuilt in 1999

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Electric Cooktop, Electric Oven, Convection Oven
FlooringCombination

Exterior

Private PoolPrivate Pool
Lot Size1.67 acres

Building Information

Year Built1999
Stories1
Roof Type105
Garage Spaces2

Land Information

APN00C04190000A00215
Lot Number3A
SubdivisionBelvedere Condos
Land UseResidential
Legal DescriptionBELVEDERE CONDOS BLK C/563 LT 3A ACS 1.6654 BLDG A UNIT 215 CE 1.090939% INT202400109686 DD05302024 CO-DC 0563 00C 03A
Census Tract001705
Assessed Land Value$98,930
Assessed Improvement Value$393,190
Assessment Year2025

About this property

Location, location, location. A terrific opportunity in pristine State Thomas neighborhood - you'll find yourself steps away from the Uptown Trolly, Whole foods and Dallas's most vibrant retail and dining on McKinney Avenue. This stylish 2-bedroom, 2-bathroom condo is nestled on the third story at the Belvedere with views facing the historic homes that line Boll street. The interior has been reimagined with wood floors throughout the living areas. The kitchen has received a substantial make-over - the clean white cabinetry is complimented by stainless steel appliances, Carrara counters, a textured stone backsplash, stainless sink and a wine-beverage fridge. While the floorplan is still open, Suite 215 was reconfigured to include a cozy study with french doors adding character to function. Belvedere amenities include 24-7 concierge, a fitness center and pool. Location, upgrades & amenities. This home isn't just in Uptown. It represents the ideal Uptown lifestyle.

Investor Tools

Property Icon
$492,120
Estimated Property Value
$241,016Estimated Mortgage Balance
$251,104Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,970 /month
Positive
Cash Flow Estimate:
$990 /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
$1,046/month
$641/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,091
$492,120
2025
$98,930
$393,190
$492,120
No

Tax History

Year
Tax Paid
Assessed Value
2024
$10,091
$492,120

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Associated Cu Of Texas
Conventional
$250,000
No
First
May 30, 2024
Jun 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$241,016
$251,104
51%
49%
$1,499/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$2,140/mo
+$210/mo
5.7%

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-215 | Property Details | No Agent List