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
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$199,900

4415 Bellaire Dr S Apt 102s, Fort Worth, TX, 76109

On MarketInfo
Just AddedInfo
Beds1 Beds
Baths1 Bath
Baths1,149 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$173.98 / sqft
Year BuiltBuilt in 1972

Property Lead Type:

Absentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Bathrooms Half 1Bathrooms Half 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Disposal, Microwave, Refrigerator
FlooringCarpet, Ceramic Tile, Laminate, Vinyl

Exterior

Lot Size7.46 acres

Building Information

Year Built1972

Land Information

APN36705C---A--102
SubdivisionRoyale Orleans South Condo
Land UseResidential
Legal DescriptionROYALE ORLEANS SOUTH CONDO BLOCK A UNIT 102 .01094 % CE
Census Tract105403
Assessed Land Value$50,000
Assessed Improvement Value$130,243
Assessment Year2026

About this property

**LOCATION, LOCATION, LOCATION! JUST 4 MINUTES FROM TCU!** Enjoy convenient, low-maintenance living in this charming FIRST-FLOOR condo in the gated Royale Orleans South community! The spacious living area opens to the dining room, creating a welcoming space for relaxing or entertaining. The beautifully updated kitchen features attractive cabinetry, countertops, and a stainless steel farmhouse sink. Refrigerator, washer, and dryer ALL convey! Beautiful white plantation shutters add timeless elegance throughout. The generous primary bedroom offers TWO closets and a spacious bathroom with a walk-in shower featuring a built-in seat. The versatile second bedroom is perfect for guests or a home office, complete with double doors opening to the patio and convenient access to the utility room. **Assigned COVERED PARKING** adds another layer of everyday convenience! Enjoy the community pool, walking and jogging paths, and beautifully maintained grounds. **HOA DUES INCLUDE ELECTRICITY, WATER, SEWER, TRASH, GROUNDS MAINTENANCE, AND STRUCTURE INSURANCE!** Located just minutes from TCU, shopping, restaurants, Trinity Trails, and popular Fort Worth attractions. A wonderful opportunity for comfortable, low-maintenance living in a fantastic location!

Investor Tools

$48,459Estimated Mortgage Balance
$166,541Estimated Equity
77% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,290 /month
Positive
Cash Flow Estimate:
$430 /month

Interested in this property?

Amber Hatley

Real Broker, LLC

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$165/month
$662/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$906
$180,243
2026
$50,000
$130,243
$180,243
No

Tax History

Year
Tax Paid
Assessed Value
2026
$906
$180,243

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ntfn Inc
Fha
$86,996
Yes
First
Feb 27, 2009
Mar 2039

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$48,459
$166,541
77%
23%
$522/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,760/mo
$1,184/mo
+$576/mo
9.8%

City: Fort Worth