B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$314,000

NAL Estimated Property Value

2305 Worthington Street 234, Dallas, TX, 75204

Off Market

1 Beds

1 Bath

1,205 Sq Ft

Condos / Townhouses

$290.46 / sqft

Built in 1999

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Oven, Plumbed For Ice Maker

FlooringCarpet, Wood

Exterior

Private Pool

Lot Size1.67 acres

Building Information

Year Built1999

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00C04190000A00117

SubdivisionBelvedere Condos

Land UseResidential

Legal DescriptionBELVEDERE CONDOS BLK C/563 LT 3A ACS 1.6654 BLDG A UNIT 117 CE 0.717746% INT201500249953 DD09152015 CO-DC 0563 00C 03A

Census Tract001705

Assessment Year2025

About this property

Cool condo in Uptown's favorite neighborhood, State Thomas. Be close to all the action: walk to Whole Foods, restaurants, nightlife, local parks & athletic clubs. This LARGE CORNER UNIT at The Belvedere Condos has tons of natural light, a walk-in closet, spacious bedroom with sitting area, kitchen and living room! Amenities include:24 HOUR CONCIERGE SERVICE, courtyard, lap pool, grilling area, 1 reserved underground parking space & fitness center. Monthly HOA includes water, sewer, trash, exterior maintenance & blanket insurance. Love where you live at The Belvedere Condos!

Investor Tools

$314,000

Estimated Property Value

$137,478Estimated Mortgage Balance

$176,522Estimated Equity

56% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,100 /month

Positive

Cash Flow Estimate:

$700 /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

$635/month

$596/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,056

$312,050

2025

N/A

$312,050

Tax History

Year

Tax Paid

Assessed Value

2024

$6,056

$312,050

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Wholesale Mortgage Llc

Conventional

$153,500

First

Dec 22, 2020

Jan 2041

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$137,478

$176,522

56%

44%

$921/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,990/mo

$1,517/mo

+$473/mo

7.6%

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