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

$345,000

2305 Worthington Street Unit 104, Dallas, TX, 75204

On MarketInfo
Just AddedInfo
Beds1 Beds
Baths1 Bath
Baths852 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$404.93 / sqft
Year BuiltBuilt in 1999

Property Lead Type:

High EquityMove-In Ready

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Disposal, Microwave
FlooringOther, Tile

Exterior

Private PoolPrivate Pool
Lot Size1.67 acres

Building Information

Year Built1999
Roof Type105
Garage Spaces2

Land Information

APN00C04190000A00104
Lot Number3A
SubdivisionBelvedere Condos
Land UseResidential
Legal DescriptionBELVEDERE CONDOS BLK C/563 LT 3A ACS 1.6654 BLDG A UNIT 104 CE 0.717746% INT202600052137 DD03112026 CO-DC 0563 00C 03A
Census Tract001705
Assessed Land Value$65,110
Assessed Improvement Value$246,940
Assessment Year2026

About this property

BEAUTIFULLY UPDATED & move in ready - fabulous location in the heart of the State Thomas in Uptown! Within steps of Griggs Park, Klyde Warren Park, Katy Trail, Whole Foods, McKinney Avenue Trolley, Downtown Dallas, Tollway, Multiple Restaurants & Bars, Northpark, Baylor Scott & White, Medical District, UT Southwestern, Dallas Love Field & DFW Airports. Comes with 2-PARKING SPACES #86 & #87 and STORAGE UNIT #145. Beautiful wood style flooring with an open floor plan and NO CARPET! Built-in microwave renovated kitchen with expansive singular countertop - perfect for entertaining and breakfast seating. Large SS sink updated cabinetry with lots of storage plus a large pantry. Updated pendant lights in the kitchen with blinds throughput. Updated bathroom with a replaced vanity, flooring and light fixture. Custom closet system in primary master. Wonderful views of the sparkling pool with super easy access to the pool. AC unit was replaced within last 2 years. The Belvedere offers 24-7 Concierge, Sparkling Pool, Fitness Center, Grills, & Gated Garage. Refrigerator, washer & dryer will convey with an acceptable offer. Buyer's capital contribution is 2-months of HOA fees plus $175 transfer fee. Condo is in the Uptown Dallas Public Improvement District. Please know that condo owners must occupy their condo for 24 months before offering to lease it; 20% lease cap in effect. No leases less than one year. Please schedule online or phone with Showing Time. Front desk will release the key with DL and business card. Showings are from 9am and must finish by 7pm.

Investor Tools

$170,526Estimated Mortgage Balance
$188,474Estimated Equity
52% 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

Interested in this property?

Terri Gum

Ebby Halliday, REALTORS

ContactContact

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
$312,050
2026
$65,110
$246,940
$312,050
No

Tax History

Year
Tax Paid
Assessed Value
2025
$7,089
$312,050

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Tech Fcu
Conventional
$196,000
No
First
Mar 12, 2020
Apr 2050

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$170,526
$188,474
52%
48%
$1,176/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,990/mo
$1,806/mo
+$184/mo
6.7%

City: Dallas

2305 Worthington Street Unit 104 | Property Details | No Agent List