1view

Owner Contacts

$243,000

NAL Estimated Property Value

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

Off Market

1 Beds

1 Bath

869 Sq Ft

Condos / Townhouses

$201.27 / sqft

Built in 1967

Property Lead Type:

Off-Market ListDeal ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Dryer, Electric Oven, Electric Range, Refrigerator, Washer

FlooringCeramic Tile

Exterior

Private 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

Multiple offers received! Offer deadline Monday Sept 19 5 pm. Charming second floor condo in a PRIME location, convenient to both TCU and several great options for shopping and dining. Just one block from the highly rated Tanglewood Elementary and close to the park, neighborhood trails and tennis courts. The spacious open floor plan features lots of tall windows, plenty of storage and a generous sized bedroom with two closets, including one walk in with built ins. Enjoy your morning cup of coffee on your back balcony, located just off of the kitchen or relaxing with friends in the nearby courtyard or cooling off in the warmer months in the community pool! One covered parking spot conveniently located and guests have easy street access from Harlanwood. Stackable washer and dryer and stainless refrigerator convey. All utilities except internet tv paid in HOA ( water, sewer, electric, trash).

Investor Tools

$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

$376/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

2025

Yes (2024)

Tax History

Year

Tax Paid

Assessed Value

2024

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

United Mortgage Lending Llc

Conventional

$191,373

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

$1,524/mo

+$96/mo

8.0%

Learn About the Market: Opportunity in Fort Worth

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 This Area