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
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$323,000

NAL Estimated Property Value

2305 Worthington Street 330, Dallas, TX, 75204

Off MarketInfo
Beds1 Beds
Baths1 Bath
Baths854 Sq Ft
price_per_sqft$292.74 / sqft
Year BuiltBuilt in 1999

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Refrigerator
FlooringCeramic Tile, Wood

Exterior

Private PoolPrivate Pool
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

Property Icon
$323,000
Estimated Property Value
$210,366Estimated Mortgage Balance
$112,634Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
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
No

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
No
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%

City: Dallas

2305 Worthington Street 330 | Property Details | No Agent List