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

$319,990

2305 Worthington St # A-224, Dallas, TX, 75204

Off MarketInfo
Beds1 Beds
Baths1 Bath
Baths852 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$375.58 / sqft
Year BuiltBuilt in 1999

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator, Washer

Exterior

Private PoolPrivate Pool
Exterior FeaturesCourtyard
Lot Size1.67 acres

Building Information

Year Built1999
Stories1
Roof Type105
Garage Spaces1

Land Information

APN00C04190000A00224
Lot Number3A
SubdivisionBelvedere Condos
Land UseResidential
Legal DescriptionBELVEDERE CONDOS BLK C/563 LT 3A ACS 1.6654 BLDG A UNIT 224 CE 0.717746% INT202400137584 DD07092024 CO-DC 0563 00C 03A
Census Tract001705
Assessed Land Value$65,110
Assessed Improvement Value$264,580
Assessment Year2025

About this property

Location, location, location! Discover urban living at its finest in this beautifully renovated 1 bedroom, 1 bathroom condo situated in the heart of the highly coveted State Thomas neighborhood. The open kitchen features quartz countertops and SS appliances. There are hardwood floors throughout the common areas, and the large windows let in ample natural light. The building is secure with 24 hour concierge and gated parking. The parking spot for this unit is #103 and is very close to the door. This community also features a sparkling lap pool and workout facility onsite. Boasting one of the most walkable areas in Dallas, this unit offers unparalleled convenience. Enjoy a short stroll to an array of top-tier restaurants, vibrant nightlife, Whole Foods, the Katy Trail, and American Airlines Center. Don’t miss your chance to experience the best of city living in this exceptional home.

Investor Tools

Property Icon
$329,690
Estimated Property Value
$213,200Estimated Mortgage Balance
$123,489Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,978 /month
Positive
Cash Flow Estimate:
$659 /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
$474/month
$422/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,041
$329,690
2025
$65,110
$264,580
$329,690
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,041
$329,690

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Conventional
$213,200
No
First
Jul 9, 2024
Aug 2044

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,201
$123,489
37%
63%
$1,279/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,701/mo
+$289/mo
7.2%

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...