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
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$767,150

NAL Estimated Property Value

3805 Bellaire Dr S, Fort Worth, TX, 76109

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,792 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$232.81 / sqft
Year BuiltBuilt in 1939

Property Lead Type:

BankruptcyPre-ForeclosureOff-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Microwave, Refrigerator
FlooringCeramic Tile, Wood

Exterior

Lot Size7,139 sqft

Building Information

Year Built1939
Garage Spaces3

Land Information

APN2130-12-19
Lot Number19
SubdivisionBellaire Addition-Fort Worth
Land UseResidential
Legal DescriptionBELLAIRE ADDITION-FORT WORTH BLOCK 12 LOT 19
Census Tract105403
Assessed Land Value$214,290
Assessed Improvement Value$552,860
Assessment Year2025

About this property

This delightful 2,792 sq ft home offers the perfect blend of comfort and convenience. Located within walking distance of TCU, this property is ideal for students, faculty, and anyone seeking a vibrant lifestyle. Spacious Layout: 4 bedrooms and 3 bathrooms provide ample space for family and guests. Basement Retreat: Enjoy a private bedroom and bathroom in the basement, perfect for a home office or guest suite. Prime Location: Within walking distance of TCU, Paschal High School, McClean Middle School, and Overton Park Elementary. Modern Updates: This home has been thoughtfully updated to offer a contemporary feel. Convenient Living: Experience the best of TCU living with easy access to dining, shopping, and entertainment. Don't miss this opportunity to lease this beautiful home. Schedule your tour today!

Investor Tools

Property Icon
$767,150
Estimated Property Value
$595,878Estimated Mortgage Balance
$171,272Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,603 /month
Positive
Cash Flow Estimate:
$1,534 /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
$1,306/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,838
$767,150
2025
$214,290
$552,860
$767,150
No

Tax History

Year
Tax Paid
Assessed Value
2024
$11,838
$767,150

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Trident Home Loans Llc
Va
$597,602
Yes
First
Mar 6, 2026
Apr 2056

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$595,878
$171,272
22%
78%
$3,583/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,650/mo
$3,583/mo
$-933/mo
4.1%

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...

3805 Bellaire Dr S | Property Details | No Agent List