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
Main property image
Days39Days on Market
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$239,000

4312 Bellaire Drive S 111, Fort Worth, TX, 76109

On MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,275 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$187.45 / sqft
Year BuiltBuilt in 1965

Property Lead Type:

High EquityCash BuyersVacant Homes

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Electric Water Heater, Refrigerator
FlooringLaminate

Exterior

Private PoolPrivate Pool

Building Information

Year Built1965

Land Information

APN36702C---B--111
Lot Number111
SubdivisionRoyale Orleans East Condo
Land UseResidential
Legal DescriptionROYALE ORLEANS EAST CONDO BLOCK B LOT 111 .011352 % CE
Census Tract105403
Assessed Land Value$50,000
Assessed Improvement Value$186,091
Assessment Year2025

About this property

Premier downstairs condo located just one block from Overton Park. This unit overlooks the pool and has been recently updated with fresh paint and new luxury vinyl plank flooring throughout. This property is ideal for retirees, parents of TCU students, or anyone looking to enjoy close proximity to everything Fort Worth has to offer. It is a low-maintenance option perfect for weekend stays or as a lock-and-leave residence for frequent travelers. The spacious living and dining areas are also excellent for entertaining guests by the pool. The HOA dues are comprehensive and include electric, water, sewer, trash, HVAC service, and roof insurance.

Investor Tools

$0Estimated Mortgage Balance
$248,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,488 /month
Positive
Cash Flow Estimate:
$496 /month

Interested in this property?

Corey Daniel

Real Broker, LLC

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$158/month
$737/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$659
$236,091
2025
$50,000
$186,091
$236,091
No

Tax History

Year
Tax Paid
Assessed Value
2025
$659
$236,091

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$248,000
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$737/mo
+$883/mo
7.8%

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...

4312 Bellaire Drive S 111 | Property Details | No Agent List