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

$549,000

NAL Estimated Property Value

2305 Worthington Street 310, Dallas, TX, 75204

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,718 Sq Ft
price_per_sqft$270.66 / sqft
Year BuiltBuilt in 1999

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Refrigerator, Vented Exhaust Fan
FlooringWood

Exterior

Private PoolPrivate Pool
Lot Size1.67 acres

Building Information

Year Built1999
Stories2
Roof Type105
Garage Spaces2

Land Information

APN00C04190000A00310
Lot Number3A
SubdivisionBelvedere Condos
Land UseResidential
Legal DescriptionBELVEDERE CONDOS BLK C/563 LT 3A ACS 1.6654 BLDG A UNIT 310 CE 1.441388% INT202400212097 DD10182024 CO-DC 0563 00C 03A
Census Tract001705
Assessed Land Value$130,670
Assessed Improvement Value$407,630
Assessment Year2025

About this property

In the heart of State Thomas, this top level condo is one of the largest in the community. Enter the home & you are welcomed with the perfect space to entertain. The kitchen boasts stainless steel appliances & ample storage. The large living & dining are flooded with natural light from the large windows. Secondary bedroom & full bath located on the 1st floor. The large primary bedroom plus flex space on the 2nd floor gives endless opportunities. Create a space for an office, additional living room, playroom, etc... New water heater. The primary bathroom features a remodeled standup shower & large walk-in closet. Property includes 24 hr. concierge, lap pool-jacuzzi, fitness center, grilling area, courtyard, two reserved parking spot with secured doors & elevators. It also incudes a rare, large temperature controlled storage unit. On the edge of Uptown & Downtown Dallas, it's a short walk from Whole Foods, Hotel Zaza, & some of the best restaurants in the city.

Investor Tools

Property Icon
$549,000
Estimated Property Value
$0Estimated Mortgage Balance
$549,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,294 /month
Positive
Cash Flow Estimate:
$1,098 /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
$812/month
$847/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,997
$538,300
2025
$130,670
$407,630
$538,300
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,997
$538,300

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$549,000
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,960/mo
$847/mo
+$2,113/mo
6.5%

City: Dallas

2305 Worthington Street 310 | Property Details | No Agent List