Last 24 Hours
$212,324
NAL Estimated Property Value4401 Bellaire Drive S 126S, Fort Worth, TX, 76109
Off Market
1 Beds
1 Bath
744 Sq Ft
$134.41 / sqft
Built in 1972Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
Bedrooms 1
Bathrooms Full 1
Heating Central
CoolingAppliancesDishwasher, Disposal, Electric Range, Refrigerator
FlooringCeramic Tile, Laminate
Exterior
Private PoolBuilding Information
Year Built1972
Land Information
APN36705C---J--126
Lot Number126
SubdivisionRoyale Orleans South Condo
Land UseResidential
Legal DescriptionROYALE ORLEANS SOUTH CONDO BLOCK J LOT 126 .0069 % CE
Census Tract105403
Assessed Land Value$50,000
Assessed Improvement Value$162,324
Assessment Year2025
About this property
INVESTOR OPPORTUNITY-CASH ONLY! One story downstairs corner unit overlooks the pool. Recently installed storm door provides great light to the living-dining area. Galley kitchen with refrigerator that remains with the sale. Covered back porch with covered parking nearby. Foundation repairs cannot be made due to the nature of the structure. Being sold AS IS. HOA covers all utilities.
Investor Tools
$212,324
Estimated Property Value
$0Estimated Mortgage Balance
$212,324Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,274 /month
Positive
Cash Flow Estimate:
$425 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$485/month
$292/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,764
$212,324
2025
$50,000
$162,324
$212,324
Yes (2024)
Tax History
Year
Tax Paid
Assessed Value
2024
$4,764
$212,324
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$212,324
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$292/mo
+$1,328/mo
9.2%
12.4%