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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$310,901

NAL Estimated Property Value

4312 Bellaire Drive S 142, Fort Worth, TX, 76109

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,536 Sq Ft
price_per_sqft$146.48 / sqft
Year BuiltBuilt in 1965

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Dryer, Electric Range, Microwave, Plumbed For Ice Maker, Refrigerator, Washer
FlooringCarpet, Ceramic Tile, Laminate

Exterior

Private PoolPrivate Pool

Building Information

Year Built1965

Land Information

APN36702C---C--142
Lot Number142
SubdivisionRoyale Orleans East Condo
Land UseResidential
Legal DescriptionROYALE ORLEANS EAST CONDO BLOCK C LOT 142 .013670 % CE
Census Tract105403
Assessed Land Value$50,000
Assessed Improvement Value$260,901
Assessment Year2025

About this property

Rarely available and highly desirable location! 1st floor condominium with covered front porch, covered back patio and parking space close to back door. Formal living and dining, 2nd living area adjacent to light and bright kitchen with wall of kitchen storage. Refrigerator remains, as well as the stacked washer and dryer located in the utility closet. Master bedroom faces the front of the condo and features a generously sized walk-in closet and adjoining bathroom. Hall bath with shower only. 2nd bedroom has 2 closets and overlooks the back of the condo.

Investor Tools

Property Icon
$310,901
Estimated Property Value
$0Estimated Mortgage Balance
$310,901Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,865 /month
Positive
Cash Flow Estimate:
$622 /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
$271/month
$638/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,698
$310,901
2025
$50,000
$260,901
$310,901
No

Tax History

Year
Tax Paid
Assessed Value
2024
$1,698
$310,901

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$310,901
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$638/mo
+$982/mo
6.3%

City: Fort Worth

4312 Bellaire Drive S 142 | Property Details | No Agent List