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

$161,000

NAL Estimated Property Value

4349 Bellaire Dr S Apt 128s, Fort Worth, TX, 76109

Off MarketInfo
Beds1 Beds
Baths1 Bath
Baths888 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$1.58 / sqft
Year BuiltBuilt in 1972

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash BuyersMove-In Ready

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Electric Range, Microwave, Vented Exhaust Fan
FlooringTile, Wood

Exterior

Private PoolPrivate Pool

Building Information

Year Built1972

Land Information

APN36705C---K--128
Lot Number128
SubdivisionRoyale Orleans South Condo
Land UseResidential
Legal DescriptionROYALE ORLEANS SOUTH CONDO BLOCK K LOT 128 .00828 % CE
Census Tract105403
Assessed Land Value$50,000
Assessed Improvement Value$68,431
Assessment Year2025

About this property

Charming Condo Near TCU – All Utilities Included! This well-maintained and move-in ready condo is just minutes from TCU! Rent covers all utilities, making budgeting a breeze. The spacious bedroom features two oversized walk-in closets, and the kitchen comes equipped with a refrigerator. Enjoy access to an on-site laundry facility and a refreshing community pool. Conveniently located near Trinity Trails, and just a short walk to great dining and shopping options. One covered parking space is included. Don’t miss out on this adorable, hassle-free home in a prime location!

Investor Tools

Property Icon
$161,000
Estimated Property Value
$0Estimated Mortgage Balance
$161,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$966 /month
Positive
Cash Flow Estimate:
$322 /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
$283/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,593
$118,431
2025
$50,000
$68,431
$118,431
No

Tax History

Year
Tax Paid
Assessed Value
2025
$2,593
$118,431

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$173,000
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,370/mo
N/A
+$1,370/mo
10.2%

City: Fort Worth

4349 Bellaire Dr S Apt 128s | Property Details | No Agent List