NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$563,830

NAL Estimated Property Value

2305 Worthington Street 320, Dallas, TX, 75204

Off Market

2 Beds

2 Bath

1,711 Sq Ft

Condos / Townhouses

$221.51 / sqft

Built in 1999

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

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

FlooringCeramic Tile, Wood

Exterior

Private Pool

Exterior FeaturesStorage

Lot Size1.67 acres

Building Information

Year Built1999

Stories2

Roof Type105

Garage Spaces2

Land Information

APN00C04190000A00225

Lot Number3A

SubdivisionBelvedere Condos

Land UseResidential

Legal DescriptionBELVEDERE CONDOS BLK C/563 LT 3A ACS 1.6654 BLDG A UNIT 225 CE 1.437176% INT202100171967 DD06092021 CO-DC 0563 00C 03A

Census Tract001705

Assessed Land Value$130,310

Assessed Improvement Value$433,520

Assessment Year2025

About this property

Uptown lifestyle in State Thomas area! Rare 2 story; each level has a bedroom, full bath & living space! Large windows fill the spaces with natural light! Stainless appliances, granite countertops, wood floors, eat-in bar & dining room! Upstairs master has walk-in custom closet. Comes with large climate controlled storage unit & 2 parking spaces in garage, private fitness center & bike storage. 24-7 concierge, lap pool, great outdoor spaces with grills and private park for residents. Walk to Whole Foods, McKinney Ave, trolley car access, Klyde Warren Park, Katy Trail and AA Center & all of the shopping, dining & nightlife of Uptown! Buyer & buyer agent to verify all property information, measurements, schools.

Investor Tools

$563,830

Estimated Property Value

$271,144Estimated Mortgage Balance

$292,686Estimated Equity

51% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,383 /month

Positive

Cash Flow Estimate:

$1,128 /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

$1,169/month

$750/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$11,210

$563,830

2025

$130,310

$433,520

$563,830

Tax History

Year

Tax Paid

Assessed Value

2024

$11,210

$563,830

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Primary Residential Mortgage Inc

Conventional

$299,200

First

Jun 9, 2021

Jul 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$271,144

$292,686

51%

48%

$1,794/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$2,544/mo

+$416/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