Street View

1view

Owner Contacts

$568,000

2305 Worthington Street 131, Dallas, TX, 75204

Off Market

3 Beds

3 Bath

1,686 Sq Ft

Condos / Townhouses

$295.97 / sqft

Built in 1999

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Vented Exhaust Fan, Gas Water Heater

FlooringCarpet, Laminate, Stone

Exterior

Private Pool

Exterior FeaturesRain Gutters

Lot Size1.67 acres

Building Information

Year Built1999

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00C04190000A00131

Lot Number3A

SubdivisionBelvedere Condos

Land UseResidential

Legal DescriptionBELVEDERE CONDOS BLK C/563 LT 3A ACS 1.6654 BLDG A UNIT 131 CE 1.420328% INT202100319646 DD10222021 CO-DC 0563 00C 03A

Census Tract001705

Assessed Land Value$128,770

Assessed Improvement Value$438,230

Assessment Year2025

About this property

The Gem of the Belvedere in the Heart of State Thomas! Coveted Corner Unit! Magnificent Renovation! The Charming Entrance off of State Street opens up to the bright and light beautiful living and dining areas with Luxury Plank Flooring. They all open up to the magnificent new kitchen with custom cabinets,Quartz countertops,breakfast bar and a study or 3rd bedroom with a full bath.The Sensational Master Bedroom with a sitting room and looks over the Private Park. The updated Master Bathroom with dual sinks,separate shower and tub. Great custom walkin closet. The utility room is right off the master bathroom. The Second bedroom full bath and on the 2nd floor as well. All new carpeting in the bedrooms as well.

Investor Tools

$568,000

Estimated Property Value

$0Estimated Mortgage Balance

$203,456Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,408 /month

Positive

Cash Flow Estimate:

$1,136 /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

$696/month

$780/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$5,517

$567,000

2025

$128,770

$438,230

$567,000

Tax History

Year

Tax Paid

Assessed Value

2024

$5,517

$567,000

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guardian Mortgage Co Inc

Conventional

$399,200

First

Oct 22, 2021

Nov 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$364,544

$203,456

35%

64%

$2,394/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$3,174/mo

$-214/mo

6.3%

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