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

$236,155

NAL Estimated Property Value

4405 Bellaire Drive S 121S, Fort Worth, TX, 76109

Off MarketInfo
Beds1 Beds
Baths1 Bath
Baths912 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$208.22 / sqft
Year BuiltBuilt in 1972

Property Lead Type:

Off-Market ListHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Dryer, Electric Cooktop, Electric Range, Plumbed For Ice Maker, Washer
FlooringWood

Exterior

Private PoolPrivate Pool

Building Information

Year Built1972

Land Information

APN36705C---I--121
Lot Number121
SubdivisionRoyale Orleans South Condo
Land UseResidential
Legal DescriptionROYALE ORLEANS SOUTH CONDO BLOCK I LOT 121 .00828 % CE
Census Tract105403
Assessed Land Value$50,000
Assessed Improvement Value$186,155
Assessment Year2025

About this property

Absolutely the best location in Royale Orleans! This thoughtfully updated, 1st floor condo is just steps from the Trinity Trails & Overton Park. Some of the updates include a remodeled shower, new stainless steel dishwasher, electric fireplace, shiplap accent wall, sliding barn door, newer windows & wood plank flooring (no carpet!). The corner unit & greenbelt location provide increased privacy & abundant natural light. Located in the highly acclaimed Tanglewood, Mclean, and Paschal school district. Convenient to TCU & the UNT Health Science Center, as well as the Chisholm Trail Parkway & Clearfork retail and restaurants. Electricity and city utilities are included in HOA fee. Some furnishings are for sale.

Investor Tools

Property Icon
$236,155
Estimated Property Value
$0Estimated Mortgage Balance
$236,155Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,417 /month
Positive
Cash Flow Estimate:
$472 /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
$540/month
$350/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,299
$236,155
2025
$50,000
$186,155
$236,155
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,299
$236,155

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$236,155
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,620/mo
$350/mo
+$1,270/mo
8.2%

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...

4405 Bellaire Drive S 121S | Property Details | No Agent List