Street View

B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$250,000

2305 Worthington Street 330, Dallas, TX, 75204

$272,578 ARV

Off Market

1 Beds

1 Bath

854 Sq Ft

Condos / Townhouses

$292.74 / sqft

Built in 1999

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Refrigerator

FlooringCeramic Tile, Wood

Exterior

Lot Size1.67 acres

Building Information

Year Built1999

Stories1

Roof Type105

Garage Spaces1

Land Information

APN00C04190000A00330

Lot Number3A

SubdivisionBelvedere Condos

Land UseResidential

Legal DescriptionBELVEDERE CONDOS BLK C/563 LT 3A ACS 1.6654 BLDG A UNIT 330 CE 0.702582% INT202100382554 DD12212021 CO-DC 0563 00C 03A

Census Tract001705

Assessed Land Value$63,750

Assessed Improvement Value$258,690

Assessment Year2025

About this property

Urban living at an affordable price! Welcome to the Belvedere in the heart of State Thomas neighborhood just off McKinney & Routh. Enjoy a lovely 3rd floor view of tree-lined Boll Street! Features 1 bedroom with walk in closet & ensuite bath, spacious kitchen, living & dining rooms & laundry hookups. Gourmet kitchen features stainless steel appliances, black granite counters & undercount sink. Fabulous amenities including 24 hr concierge, outdoor living areas with lap pool, 2 grills, fitness center, gated parking & dog park! Hardwood floors & NEST thermostat. ELFA closet system in all closets. Close to so many great dining options & Uptown shopping. Refrigerator & microwave in pantry convey.

Investor Tools

$323,000

Estimated Property Value

$0Estimated Mortgage Balance

$112,634Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

$272,577

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,938 /month

Positive

Cash Flow Estimate:

$646 /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

$463/month

$389/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$3,938

$322,440

2025

$63,750

$258,690

$322,440

Tax History

Year

Tax Paid

Assessed Value

2024

$3,938

$322,440

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Entrust Financial Corp

Conventional

$229,500

First

Dec 21, 2021

Jan 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$210,366

$112,634

34%

65%

$1,376/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,990/mo

$1,765/mo

+$225/mo

7.4%

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