1view

Owner Contacts

$442,330

NAL Estimated Property Value

2305 Worthington Street 207, Dallas, TX, 75204

Off Market

2 Beds

2 Bath

1,295 Sq Ft

Condos / Townhouses

$242.86 / sqft

Built in 1999

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Electric Range, Microwave, Plumbed For Ice Maker

FlooringCarpet, Ceramic Tile, Wood

Exterior

Private Pool

Lot Size1.67 acres

Building Information

Year Built1999

Stories1

Roof Type105

Garage Spaces2

Land Information

APN00C04190000A00207

Lot Number3A

SubdivisionBelvedere Condos

Land UseResidential

Legal DescriptionBELVEDERE CONDOS BLK C/563 LT 3A ACS 1.6654 BLDG A UNIT 207 CE 1.090939% INT202100123273 DD03182021 CO-DC 0563 00C 03A

Census Tract001705

Assessed Land Value$98,930

Assessed Improvement Value$343,400

Assessment Year2025

About this property

Desirable & a quiet retreat in uptown State Thomas neighborhood close to Katy Trail, Am. Airline Ctr, Downtown Dallas, Dallas Tollway, US75, DFW & Lovefield airports, Northpark, areas shopping, dinning & art district. Owner had updated w-soft paint color, stainless steel appliances, master bath framed mirrors & light fixtures, ceiling fans, new AC unit in 2018 w-NEST thermostat, smart lock w-touch keypad, smart outlets linkable to Alexa or Google. Granite kitchen & baths, large walk-in closets. Tall ceilings, crown moldings, open floor plan, wall of windows looking out to trees & cityscape. 2-assigned covered parking spaces, HOA incl. water, trash-sewer, 24 hr Concierge, pool, fitness ctr & outdoor gas grills.

Investor Tools

$442,330

Estimated Property Value

$0Estimated Mortgage Balance

$442,330Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,654 /month

Positive

Cash Flow Estimate:

$885 /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

$716/month

$582/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,383

$442,330

2025

$98,930

$343,400

$442,330

Tax History

Year

Tax Paid

Assessed Value

2024

$6,383

$442,330

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$442,330

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,350/mo

$582/mo

+$1,768/mo

6.4%

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