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

$288,000

NAL Estimated Property Value

4129 Belmeade Dr, Fort Worth, TX, 76115

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,568 Sq Ft
price_per_sqft$143.43 / sqft
Year BuiltBuilt in 1965

Property Lead Type:

Off-Market ListAbsentee OwnerVacant HomesMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Cooktop, Electric Oven, Electric Range, Gas Water Heater
FlooringVinyl

Exterior

Exterior FeaturesRain Gutters, Private Yard, Storage
Lot Size5,998 sqft

Building Information

Year Built1965
Stories1
Garage Spaces4

Land Information

APN2250-4-14
Lot Number14
SubdivisionBells Addition
Land UseResidential
Legal DescriptionBELLS ADDITION BLOCK 4 LOT 14
Census Tract104504
Assessed Land Value$18,000
Assessed Improvement Value$118,175
Assessment Year2025

About this property

Welcome to 4129 Belmeade Dr.* This great home built in 1965 great for gatherings has a lot of space and charm.*This renovated and updated home welcomes you with all the great new features.*Home features new floors, fixtures, paint, appliances, updated bathrooms and so much more! *This lovely 3 bedroom 2 bath + bonus room that could be used as a 4th bedroom or guesthouse, is move in ready and waiting for it's new owner(s)! Located only minutes away from Downtown Fort Worth with easy access to I-20 and I-35. This home will not last, call to schedule your tour TODAY!

Investor Tools

Property Icon
$288,000
Estimated Property Value
$230,157Estimated Mortgage Balance
$57,843Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,728 /month
Positive
Cash Flow Estimate:
$576 /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
$375/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,056
$136,175
2025
$18,000
$118,175
$136,175
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,056
$136,175

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Sfmc Lp
Fha
$224,852
Yes
First
Dec 20, 2024
Jan 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$230,157
$57,843
20%
80%
$1,417/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,927/mo
$1,417/mo
+$510/mo
8.0%

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...

4129 Belmeade Dr | Property Details | No Agent List