28Days on Market

1view

$1,650

4349 Bellaire Dr S Apt 228s, Fort Worth, TX, 76109

On Market

1 Beds

1 Bath

888 Sq Ft

Condos / Townhouses

$1.86 / sqft

Built in 1972

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 1

Bathrooms Full 1

Heating Central

Cooling

AppliancesDishwasher, Disposal, Electric Range, Vented Exhaust Fan

Exterior

Private Pool

Building Information

Year Built1972

Land Information

APN36705C---K--228

Lot Number228

SubdivisionRoyale Orleans South Condo

Land UseResidential

Legal DescriptionROYALE ORLEANS SOUTH CONDO BLOCK K LOT 228 .00828 % CE

Census Tract105403

Assessed Land Value$50,000

Assessed Improvement Value$123,688

Assessment Year2025

About this property

Location, convenience, and low-maintenance living come together in this well-positioned one-bedroom, one-bath condominium in the desirable Royale Orleans South community. Offering approximately 888 square feet, this single-story unit features a comfortable layout with central heating and air conditioning, a private porch, and convenient covered parking. Enjoy being minutes from TCU, Overton Park, the Trinity River trails, shopping, dining, and the highly sought-after Tanglewood area. The community offers a pool and on-site laundry, making everyday living simple and convenient. An ideal opportunity for tenants seeking a quiet residential setting with quick access to Hulen Street, downtown Fort Worth, the Medical District, and major employment centers. Come experience the convenience of central Fort Worth living, with work, recreation, schools, and entertainment all within easy reach. Schedule your showing today.

Investor Tools

$275,122Estimated Mortgage Balance

$0Estimated Equity

0% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)*

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,068 /month

Positive

Cash Flow Estimate:

$356 /month

Interested in this property?

Sarah Hallum

Highpoint Estates BrokerageLLC

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$241/month

$150/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$2,001

$173,688

2025

$50,000

$123,688

$173,688

Tax History

Year

Tax Paid

Assessed Value

2025

$2,001

$173,688

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Gardner Financial Services Ltd

Unknown

$153,900

First

Feb 18, 2021

N/A

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$275,122

N/A

155%

$1,846/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,370/mo

$1,996/mo

$-626/mo

9.2%

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