35Days on Market

1view

$475,000

$480,000

2305 Worthington Street 114, Dallas, TX, 75204

On Market

Price Drop

2 Beds

2 Bath

1,295 Sq Ft

Condos / Townhouses

$366.8 / sqft

Built in 1999

Property Lead Type:

High EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator

FlooringCarpet, Vinyl

Exterior

Private Pool

Lot Size1.67 acres

Building Information

Year Built1999

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00C04190000A00114

Lot Number3A

SubdivisionBelvedere Condos

Land UseResidential

Legal DescriptionBELVEDERE CONDOS BLK C/563 LT 3A ACS 1.6654 BLDG A UNIT 114 CE 1.090939% INT202200247086 DD09142022 CO-DC 0563 00C 03A

Census Tract001705

Assessed Land Value$98,930

Assessed Improvement Value$393,190

Assessment Year2025

About this property

The Belvedere offers livable luxury in the heart of the Historic State Thomas neighborhood in Uptown Dallas. With timeless brick mid-rise architecture, these condos provide 24-hour concierge, a 25 meter resort-style pool, grill area, fitness center, gated green space and secured underground parking. Just a few blocks from McKinney Ave and award winning local dining. Unbeatable walkability near Whole Foods, McKinney Ave Trolley, and the Arts District. This updated dwelling features an open concept living-dining-kitchen area. Upgraded stainless steel Kitchen Aid appliances and marble countertops make the kitchen stand out. The living room combines with the dining area to make ample space for everyday living and entertaining. The spacious primary suite and secondary suite both have updated full bathrooms and custom closets. Recently replaced HVAC system. This place is move in ready!

Investor Tools

$253,938Estimated Mortgage Balance

$238,182Estimated Equity

48% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,953 /month

Positive

Cash Flow Estimate:

$984 /month

Interested in this property?

Darin Davis

Keller Williams Realty

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$1,052/month

$831/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$10,159

$492,120

2025

$98,930

$393,190

$492,120

Tax History

Year

Tax Paid

Assessed Value

2025

$10,159

$492,120

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Everett Financial Inc

Conventional

$273,000

First

Sep 14, 2022

Oct 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$253,938

$238,182

48%

52%

$1,637/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$2,468/mo

$-118/mo

5.7%

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