Street View

1view

Owner Contacts

$656,270

NAL Estimated Property Value

2484 Worthington Street, Dallas, TX, 75204

Off Market

3 Beds

3 Bath

1,913 Sq Ft

Condos / Townhouses

$339.73 / sqft

Built in 2003

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Bathrooms Half 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Disposal

FlooringCarpet, Hardwood

Exterior

Exterior FeaturesBalcony

Lot Size1,464 sqft

Building Information

Year Built2003

Stories3

Roof Type105

Garage Spaces1

Land Information

APN000575000L08D0000

Lot Number8D

SubdivisionWorthington Corners

Land UseResidential

Legal DescriptionWORTHINGTON CORNERS BLK L/575 PT LT 8D INT2022268911 DD10102022 CO-DC 0575 00L 08D00 3DA0575 00L

Census Tract001705

Assessed Land Value$146,400

Assessed Improvement Value$509,870

Assessment Year2025

About this property

Located in the heart of the highly desirable State Thomas Neighborhood of Uptown Dallas, this extensively updated townhome sits on a peaceful tree lined street with tranquil views all the while just steps from Dallas' best restaurants,cafes,shopping,parks & arts district.The Gourmet Kitchen features a gas range,granite counters, WOLF vent hood,SUB-ZERO wine cooler,drawer microwave. The Master Suite is an owners retreat complete with 18in. heated soaker tub,dual shower & an ELFA custom walk-in closet system.3rd Floor also offers a perfect study-nursery with balcony & outdoor seating space.The 1st floor features a large guest suite as well as a 2 car garage.This is one of the best Floorplans available. 3 Bedrooms, 2.5 Baths, or use 3rd bedroom as Study or 2nd Living Room with Balcony and beautiful pool views. Great opportunity to live in State Thomas!

Investor Tools

$656,270

Estimated Property Value

$276,232Estimated Mortgage Balance

$380,038Estimated Equity

57% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,938 /month

Positive

Cash Flow Estimate:

$1,313 /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

$1,496/month

$117/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$14,668

$656,270

2025

$146,400

$509,870

$656,270

Tax History

Year

Tax Paid

Assessed Value

2024

$14,668

$656,270

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Chicago Mortgage Solutions Corp

Conventional

$306,000

First

Apr 1, 2021

May 2046

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$276,232

$380,038

57%

42%

$1,835/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,960/mo

$1,952/mo

+$1,008/mo

5.4%

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