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

$324,900

2305 Worthington Street Unit 103, Dallas, TX, 75204

On MarketInfo
Just AddedInfo
Beds1 Beds
Baths1 Bath
Baths852 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$381.34 / sqft
Year BuiltBuilt in 1999

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal
FlooringLuxury Vinyl Plank

Exterior

Private PoolPrivate Pool
Lot Size1.67 acres

Building Information

Year Built1999
Roof Type105
Garage Spaces1

Land Information

APN00C04190000A00103
Lot Number3A
SubdivisionBelvedere Condos
Land UseResidential
Legal DescriptionBELVEDERE CONDOS BLK C/563 LT 3A ACS 1.6654 BLDG A UNIT 103 CE 0.717746% INT202600021982 DD01222026 CO-DC 0563 00C 03A
Census Tract001705
Assessed Land Value$65,110
Assessed Improvement Value$217,450
Assessment Year2026

About this property

This beautifully refreshed, oversized one-bedroom, one-bath residence at The Belvedere offers an elegant blend of sophistication, comfort, and exceptional convenience. The home features new flooring, fresh designer paint, and stylish updated lighting throughout. The spa-inspired bathroom showcases a sleek new vanity, elegant mirror, and sliding glass shower door. An updated custom closet system provides generous, well-organized storage, and the laundry room has been thoughtfully reimagined for improved function and additional storage. As a coveted end unit, the residence shares a wall on only one side, offering added privacy and tranquility. Oversized windows frame views of a lush, tree-lined street, filling the space with natural light and creating a serene treehouse ambiance. Ideally positioned within the building, the unit is just steps from the elevator, pool, fitness center, mailboxes, and security-controlled exterior door. A 24-hour doorman on site provides an added layer of security and peace of mind. Situated in the highly sought-after State Thomas neighborhood, the property is one block from premier dining, charming coffee shops, and vibrant nightlife. Luxury finishes, a premier position within the building, and an exceptional address make this a rare offering.

Investor Tools

$223,074Estimated Mortgage Balance
$135,926Estimated Equity
37% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,154 /month
Positive
Cash Flow Estimate:
$718 /month

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$740/month
$630/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,089
$282,560
2026
$65,110
$217,450
$282,560
No

Tax History

Year
Tax Paid
Assessed Value
2025
$7,089
$282,560

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Conventional
$226,044
No
First
Jan 22, 2026
Feb 2056

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$223,074
$135,926
37%
62%
$1,356/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,986/mo
+$4/mo
6.7%

City: Dallas

2305 Worthington Street Unit 103 | Property Details | No Agent List