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
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$194,600

NAL Estimated Property Value

4320 Bellaire Drive S 122W, Fort Worth, TX, 76109

Off MarketInfo
Beds1 Beds
Baths1 Bath
Baths875 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$222.86 / sqft
Year BuiltBuilt in 1968

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave
FlooringCeramic Tile, Laminate

Exterior

Private PoolPrivate Pool

Building Information

Year Built1968

Land Information

APN14635C---L--102
Lot Number102
SubdivisionFountain Royale Orleans W
Land UseResidential
Legal DescriptionFOUNTAIN ROYALE ORLEANS W BLOCK L LOT 102 & .008393 OF COMMON AREA
Census Tract105403
Assessed Land Value$50,000
Assessed Improvement Value$144,600
Assessment Year2025

About this property

Location! Location! Location! First Floor condo located steps from Tanglewood Elementary School, Walking Trails, restaurants, shopping, & centrally located to all Fort Worth has to offer. Light and bright living and dining rooms with beautiful natural light, full size washer & dryer area in the updated kitchen, spacious bedroom and bath, with a generous separate vanity, great closet space. Close to covered parking spot behind the gate and easy street parking for guests. With an efficient use of space and a fantastic floor plan, you can enjoy the lock and leave lifestyle while enjoying life to the fullest in the heart of one of the most desirable Fort Worth zip codes. HOA dues include utilities except internet and cable.

Investor Tools

Property Icon
$194,600
Estimated Property Value
$0Estimated Mortgage Balance
$194,600Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,170 /month
Positive
Cash Flow Estimate:
$390 /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
$267/month
$427/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,226
$194,600
2025
$50,000
$144,600
$194,600
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,226
$194,600

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$194,600
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,370/mo
$427/mo
+$943/mo
8.4%

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...

4320 Bellaire Drive S 122W | Property Details | No Agent List