4401 Bellaire Dr S APT 126S, Fort Worth, TX, 76109 | $476/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

4401 Bellaire Dr S APT 126S, Fort Worth, TX, 76109 | $476/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
872 sft

304 W Railroad Ave, Godley, TX, 76044

3 Bed
2 Bath
1632 sft

302 S Crook St, Cresson, TX, 76035

- Bed
- Bath
- sft

State Highway 171, Cresson, TX, 76035

3 Bed
2 Bath
1379 sft

13400 Gitty Up Cir, Cresson, TX, 76035

Nearby investment properties with comparable prices

3 Bed
1 Bath
1232 sft

205 Hackberry St, Godley, TX, 76044

2 Bed
1 Bath
888 sft

309 N 5th St, Godley, TX, 76044

2 Bed
2 Bath
1280 sft

1845 Boot Hill Rd, Granbury, TX, 76049

Motivated Seller+ 1 more

2 Bed
2 Bath
1146 sft

409 E Allen Ave, Godley, TX, 76044

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Fort Worth at 4401 Bellaire Dr S APT 126S, Fort Worth, TX, 76109 uses $56,355 cash to close to unlock $5,714/yr annual cash flow and $476/mo monthly cash flow. Total monthly income runs $1,685/mo, and a $832/mo payment keeps the spread at $476/mo. Purchase price stands at $169,999, and rental yield measures 11.89% with $1,685/mo rent. Return on cash invested shows 30.05% in year one, and 5% annual appreciation builds toward $46,968 over five years. Five-year ROI reaches 158.5% and total cumulative return in cash records $89,325. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,685/mo property income covering a $832/mo payment rather than investor’s personal income.

Townhouse

Built in 1972

1,542 sqft lot

$N/A/sqft

No HOA

More details about the property

Step into this beautifully refreshed 1 bedroom / 1 bathroom condo nestled on the ground floor of the sought-after Bellaire community in Oak Hill West. The home blends classic convenience with modern updates ideal for first-time buyers, downsizers, or as a turnkey investment. This unit offers the rare combination of move-in readiness, exceptional location, and strong amenity access at a price point that appeals to both lifestyle buyers and investors. Its ground-floor positioning adds accessibility and simplicity. When you weigh in the low maintenance building, the compelling HOA structure, pool view, and trail adjacencyyoull find this one ticks many boxes in a desirable Fort Worth condo market. Some upgrades have been made to the Condo that are not shown on the listing. Home has many items left behind by the seller. Seller is willing to give credit to remove before closing. Please tour with caution.

Neighborhood Data

Neighborhood data shown for ZIP Code: 76109, Fort Worth, TX area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	13,126 (100%)
Owner Occupied HU	5,005 (38.1%)
Renter Occupied HU	6,717 (51.2%)
Vacant Housing Units	1,404 (10.7%)
Median Home Value	$634,057
Average Home Value	$720,302