NoAgentList RatingHow are grades calculated?

6view

Owner Contacts

$291,000

NAL Estimated Property Value

4312 Bellaire Dr S Apt 212, Fort Worth, TX, 76109

Off Market

2 Beds

2 Bath

1,514 Sq Ft

Condos / Townhouses

$211.03 / sqft

Built in 1965

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven

FlooringCarpet, Ceramic Tile, Wood

Exterior

Exterior FeaturesBalcony, Lighting, Garden

Building Information

Year Built1965

Land Information

APN36702C---B--212

Lot Number212

SubdivisionRoyale Orleans East Condo

Land UseResidential

Legal DescriptionROYALE ORLEANS EAST CONDO BLOCK B LOT 212 .013474 % CE

Census Tract105403

Assessed Land Value$50,000

Assessed Improvement Value$155,775

Assessment Year2025

About this property

Beautifully updated & renovated with designer touches and high end finish out! Come & see this two bedroom, two bath luxurious 2nd floor condo in the heart of gorgeous Royale Orleans East, minutes from TCU & downtown! Enjoy two balconies, views of lush courtyards, trees & pool! A two story ceiling in the den brings in beautiful natural light. Living & dining areas are bright & open. French doors to the balcony open to a lovely place to relax & enjoy your morning coffee! The kitchen renovation features 2019 cabinets with abundant storage, gorgeous granite countertops & upgraded appliances. The bedrooms are feature custom closet systems & each have fully updated baths! Most recent updates include: Neutral interior paint, upgraded carpet, dual operating wood shutters, honeycomb blinds, frameless glass doors & high end mirrors in both baths & black stainless dishwasher. This excellent walkable location is convenient to TCU, Overton Park, Trinity Trails, Clearfork shopping & restaurants.

Investor Tools

$291,000

Estimated Property Value

$0Estimated Mortgage Balance

$291,000Estimated Equity

100% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,917 /month

Positive

Cash Flow Estimate:

$639 /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

$698/month

$762/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,919

$205,775

2025

$50,000

$155,775

$205,775

Tax History

Year

Tax Paid

Assessed Value

2024

$6,919

$205,775

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$291,000

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,620/mo

$762/mo

+$858/mo

6.7%

Learn About the Market: Opportunity in Fort Worth

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 This Area