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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$465,910

NAL Estimated Property Value

2305 Worthington St # A-314, Dallas, TX, 75204

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,295 Sq Ft
price_per_sqft$347.49 / 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
AppliancesDishwasher, Disposal, Gas Cooktop, Refrigerator

Exterior

Private PoolPrivate Pool
Lot Size1.67 acres

Building Information

Year Built1999
Stories1
Roof Type105
Garage Spaces1

Land Information

APN00C04190000A00314
Lot Number3A
SubdivisionBelvedere Condos
Land UseResidential
Legal DescriptionBELVEDERE CONDOS BLK C/563 LT 3A ACS 1.6654 BLDG A UNIT 314 CE 1.090939% INT202400081178 DD04232024 CO-DC 0563 00C 03A
Census Tract001705
Assessed Land Value$98,930
Assessed Improvement Value$366,980
Assessment Year2025

About this property

Urban living at its best in the heart of State Thomas! Two bedroom, two bath condo in an upscale building. Spacious open concept living, dinning and kitchen with bedrooms on either side. Kitchen updated with granite counters and stainless steel appliances. Engineered hardwoods. New carpet. High ceilings. Each large bedroom has its own en suite full bathroom. Laundry in unit. One assigned parking space in gated garage. Concierge desk for service and security. The building amenities include: a dog park, swimming pool, outdoor patio and entertaining area, and onsite gym. Water utilities and trash included in the HOA dues. The building is walking distance to Uptown night life and nearby parks. Close to the Katy Trail. The condo is conveniently located close to Walmart, Target, I75, downtown, and Love Field.

Investor Tools

Property Icon
$465,910
Estimated Property Value
$0Estimated Mortgage Balance
$465,910Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,795 /month
Positive
Cash Flow Estimate:
$932 /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
$594/month
$641/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,795
$465,910
2025
$98,930
$366,980
$465,910
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,795
$465,910

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$465,910
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$641/mo
+$1,709/mo
6.1%

City: Dallas

2305 Worthington St # A-314 | Property Details | No Agent List