Last 24 Hours
$265,000
NAL Estimated Property Value4320 Bellaire Drive S 101W, Fort Worth, TX, 76109
Off Market
1 Beds
1 Bath
875 Sq Ft
Condos / Townhouses
$190 / sqft
Built in 1968Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 1
Bathrooms Full 2
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Range, Plumbed For Ice Maker
FlooringVinyl
Exterior
Private PoolBuilding Information
Year Built1968
Land Information
APN14635C---H--225
Lot Number225
SubdivisionFountain Royale Orleans W
Land UseResidential
Legal DescriptionFOUNTAIN ROYALE ORLEANS W BLOCK H LOT 225 & .011309 OF COMMON AREA
Census Tract105403
Assessed Land Value$50,000
Assessed Improvement Value$176,107
Assessment Year2025
About this property
Primo Ground Floor Unit with Covered Parking Space within 10 Feet of the back door. Updated with Fresh Paint and Flooring. Light, Bright and Open. The Assigned Parking Space is #58. A MUST SEE!!!
Investor Tools
$265,000
Estimated Property Value
$0Estimated Mortgage Balance
$265,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,590 /month
Positive
Cash Flow Estimate:
$530 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$533/month
$257/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,074
$226,107
2025
$50,000
$176,107
$226,107
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,074
$226,107
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$265,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$257/mo
+$1,363/mo
7.3%
12.4%