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

$243,000

NAL Estimated Property Value

4320 Bellaire Drive S 234W, Fort Worth, TX, 76109

Off MarketInfo
Beds1 Beds
Baths1 Bath
Baths869 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$209.44 / sqft
Year BuiltBuilt in 1967

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Dryer, Electric Oven, Electric Range, Refrigerator, Washer
FlooringCeramic Tile

Exterior

Private PoolPrivate Pool
Exterior FeaturesBalcony, Rain Gutters, Lighting
Lot Size4.18 acres

Building Information

Year Built1967

Land Information

APN14635C---09
Lot Number142
SubdivisionFountain Royale Orleans W
Land UseOther / Unknown
Legal DescriptionFOUNTAIN ROYALE ORLEANS W LOT COMMON AREA SECTION 23.18 NOMINAL VALUE
Census Tract105403
Assessed Land Value$1
Assessed Improvement Value$1
Assessment Year2025

About this property

Discover this delightful second-floor condo in an unbeatable location—perfectly positioned between TCU and an array of shopping and dining hotspots! Just a block from the highly acclaimed Tanglewood Elementary, and steps away from scenic parks, neighborhood trails, and tennis courts. Step inside to a spacious, sun-filled open floor plan, boasting tall windows, ample storage, and a generously sized bedroom with two closets, including a walk-in closet with built-ins. Sip your morning coffee on the private back balcony right off the kitchen, relax in the nearby courtyard, or cool off during the summer in the community pool. Convenience is key with one covered parking space and easy guest access from Harlanwood. Stackable washer and dryer, as well as a stainless steel refrigerator, are included! HOA covers all utilities—water, sewer, electric, and trash—leaving only internet and TV to manage. Don’t miss this fantastic opportunity to enjoy easy living in a prime neighborhood!

Investor Tools

Property Icon
$243,000
Estimated Property Value
$190,821Estimated Mortgage Balance
$52,179Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,458 /month
Positive
Cash Flow Estimate:
$486 /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
$101/month
$422/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$0
$2
2025
$1
$1
$2
Yes (2024)

Tax History

Year
Tax Paid
Assessed Value
2024
$0
$2

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Mortgage Lending Llc
Conventional
$191,373
No
First
Mar 3, 2026
Apr 2056

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,821
$52,179
21%
79%
$1,148/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$1,570/mo
+$50/mo
8.0%

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 234W | Property Details | No Agent List