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

$335,000

2305 Worthington Street Unit 202, Dallas, TX, 75204

On MarketInfo
Just AddedInfo
Beds1 Beds
Baths1 Bath
Baths852 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$393.19 / sqft
Year BuiltBuilt in 1999

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDryer, Dishwasher, Electric Range, Disposal, Refrigerator, Vented Exhaust Fan, Washer
FlooringLuxury Vinyl Plank

Exterior

Private PoolPrivate Pool
Exterior FeaturesBarbecue, Courtyard
Lot Size1.67 acres

Building Information

Year Built1999
Roof Type105
Garage Spaces1

Land Information

APN00C04190000A00202
Lot Number3A
SubdivisionBelvedere Condos
Land UseResidential
Legal DescriptionBELVEDERE CONDOS BLK C/563 LOT 3A ACS 1.6654 BLDG A UNIT 202 CE 0.717746% INT202500089834 DD04292025 CO-DC 0563 00C 03A
Census Tract001705
Assessed Land Value$65,110
Assessed Improvement Value$246,940
Assessment Year2026

About this property

Experience resort-style luxury and effortless city living in this stylish one-bedroom condo, nestled in Uptown’s charming State Thomas historic district. Residents enjoy true full-service living with a 24-7 concierge, an outdoor lap pool, a fitness center, a dog park, gated garage parking, and controlled access. Belvedere Condos places you steps from Cole Park and within easy walking distance of the premier dining, shopping, and entertainment along McKinney Avenue and the Katy Trail. Highlights of this modern condo include an open-concept floor plan, gorgeous flooring, a huge walk-in closet, an upgraded water heater, a WiFi security lock, and a gourmet kitchen featuring granite countertops, stainless steel appliances, and a pantry. The refrigerator, washer, and dryer convey. Complete with your own assigned parking space in the secured, gated resident garage. Take a first-person look at this gorgeous home! Click the Virtual Tour link to see the 3D Tour! This listing includes virtually staged photos.

Investor Tools

$291,266Estimated Mortgage Balance
$67,734Estimated Equity
18% 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?

Russell Rhodes

Berkshire HathawayHS PenFed TX

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$540/month
$547/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,687
$312,050
2026
$65,110
$246,940
$312,050
No

Tax History

Year
Tax Paid
Assessed Value
2026
$4,687
$312,050

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Zillow Home Loans Llc
Conventional
$299,250
No
First
Apr 29, 2025
May 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$291,266
$67,734
18%
81%
$1,795/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,170/mo
$2,342/mo
$-172/mo
7.3%

City: Dallas

2305 Worthington Street Unit 202 | Property Details | No Agent List