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

$1,109,000

NAL Estimated Property Value

3605 Bellaire Dr S, Fort Worth, TX, 76109

Off MarketInfo
Beds3 Beds
Baths4 Bath
Baths3,076 Sq Ft
price_per_sqft$333.22 / sqft
Year BuiltBuilt in 1939

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Oven, Gas Range, Microwave, Refrigerator, Vented Exhaust Fan
FlooringCarpet, Ceramic Tile, Hardwood, Vinyl

Exterior

Private PoolPrivate Pool
Exterior FeaturesRain Gutters, Lighting
Lot Size12,746 sqft

Building Information

Year Built1939
Stories1
Garage Spaces2

Land Information

APN2130-7-11-30
Lot Number10-12
SubdivisionBellaire Addition-Fort Worth
Land UseResidential
Legal DescriptionBELLAIRE ADDITION-FORT WORTH BLOCK 7 LOT 11, E 1/2 10 & W10' 12
Census Tract104202
Assessed Land Value$327,500
Assessed Improvement Value$563,705
Assessment Year2025

About this property

One-of-a-kind in the highly desirable TCU area. A completely updated classic home with extensive remodeling including a luxurious master suite and open great room including wet bar and half bath. The front porch has been widened and laid with beautiful flagstone. An added second floor features two bedrooms and full bath with plenty of room for storage or future development. Original hardwood floors have been expertly restored and the theme is maintained upstairs and down. The chef-style kitchen has a Kitchen Aid appliances, six burner gas range, double oven,built in microwave, farm sink, restaurant grade built in Electrolux fridge and loads of deep cabinet space. Kitchen counters are lovely granite and bath counters are a mix of marble and travertine. Pool has hot-tub and water feature. Covered deck and patio, pergola and a 700sf guest cottage fully equipped with bedroom, bath, kitchen and large living area. All electric and plumbing has been redone as well. Don't miss this one!

Investor Tools

Property Icon
$1,109,000
Estimated Property Value
$600,925Estimated Mortgage Balance
$508,075Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,654 /month
Positive
Cash Flow Estimate:
$2,218 /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
$2,194/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$20,786
$891,205
2025
$327,500
$563,705
$891,205
No

Tax History

Year
Tax Paid
Assessed Value
2024
$20,786
$891,205

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guild Mortgage Co
Conventional
$647,200
No
First
Jul 14, 2022
Aug 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$600,925
$508,075
45%
54%
$3,881/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,140/mo
$3,881/mo
$-1,741/mo
2.3%

Learn About the Market: Opportunity in Fort Worth

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Fort Worth

Fort Worth has transformed into one of the fastest-growing large cities in America. Anchoring the western side of the Dallas–Fort Worth Metroplex, the city combines its historic cattle industry and western heritage with modern economic strength. Major employers include aerospace and defense firms, healthcare systems, transportation companies, and advanced manufacturers.

With over one million residents and continued population growth at one of the fastest rates among major U.S. cities, Fort Worth offers relatively affordable housing compared to many peer cities while maintaining the economic advantages of a major metropolitan area. From North Fort Worth growth corridors to established neighborhoods, the city attracts homebuyers, businesses, and new residents seeking opportunity and affordability.

Explore Texas Explore This Area
Population Growth

Population Growth

11.9% since 2020

Net Migration

Net Migration

Strong Positive Migration

Median Home Price

Median Home Price

$299,655

Unemployment Rate

Unemployment Rate

3.7%

Price Trend

Price Trend

-2.5% YoY

New Permits

New Permits

158K

City: Fort Worth

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

3605 Bellaire Dr S | Property Details | No Agent List