4560 Bellaire Dr S, Fort Worth, TX 76109 – Apartment Garden (1 - 4 stories)

ApartmentsYear Built 1996Total Assessed Value $78,104,008County Tarrant

Property Details

The Apartments property 4560 Bellaire Dr S, Fort Worth, TX 76109 is located in Tarrant County. The specific property type is Apartment Garden (1 - 4 stories). The total assessed value of this property is $78,104,008.

The gross building area is 382,376 square feet and the land area is 941,355 square feet for this Apartment Garden (1 - 4 stories) built in 1996.

Legal description: Tanglewood Village Addition Block 4

$78,104,008

Market Value

8.00%

Cap Rate

N/A

NOI

N/A

Occupancy

$2,088

Avg Rent

Property Image of 4560 Bellaire Dr S, Fort Worth, TX 76109, Apartments

1 / 3

Property Information

Property TypeApartments

Sub Property TypeApartment Garden (1 - 4 stories)

Building Area382,376

Land Size941,355

Land Value$3,294,742

Improved Value$74,809,266

Total Assessed Value$78,104,008

Year Built1996

County NameTarrant

Account Number06933092

Cap Rate8.00%

Very Walkable

Good Transit

Bikeable

Amenities

FireplaceFireplace - Wood Burning

Parking Space48

HeatingNone

PoolHot Tub/Spa/Jacuzzi,Swimming Pools

Roof TypeGable

Type ConstructionOther

No of Stories1

Garage TypeAttached Garages,Covered Parking/Carport,Detached Garages,Parking Garage

Bathrooms9

PatioAvailable

Social Activities1

Access Gates1

Jogging Trail1

Business Center1

Valet Trash1

9ft Ceilings1

Outside Storage1

Walk-in Closets1

Perimeter Fence1

Emergency Maintenance1

Self Clean Ovens1

Granite Countertops1

Steel Appliances1

Number of Units1

Sales History

11/24/2014

Arms-lengthNot Disclosed

Buyer

Cws Bellaire Ranch Llc

Seller

Rr Bellaire Investments Lp

Book Number

2014.260235

Recording Date

11/24/2014

Transaction Details

Cws Bellaire Ranch Llc acquired the property from Rr Bellaire Investments Lp through a Arms-length transaction on 11/24/2014 for .

11/24/2014

Arms-lengthNot Disclosed

Buyer

Cws Bellaire Ranch Llc

Seller

Rr Bellaire Investments Lp

Book Number

D214260235

Recording Date

11/24/2014

Transaction Details

Cws Bellaire Ranch Llc acquired the property from Rr Bellaire Investments Lp through a Arms-length transaction on 11/24/2014 for .

7/1/2003

Other$25,950,000

Buyer

Cios Bellaire Feliz Laguna Etal

Seller

Bellaire Ranch Ltd Ptnrshp Etal

Book Number

Recording Date

7/1/2003

Transaction Details

Cios Bellaire Feliz Laguna Etal acquired the property from Bellaire Ranch Ltd Ptnrshp Etal through a Other transaction on 7/1/2003 for $25,950,000.

Property constructed in 1996

YSale Price (USD) byXSales Year

Loading Sale History...

Mortgage History

12/1/2014

Sale$32,250,000

Borrower

Cws Capital Partners

Lender

Book Number

Recording Date

12/1/2014

Transaction Details

Cws Capital Partners borrowed the property from through a transaction on 12/1/2014 for $32,250,000.

3/3/2008

Sale$30,558,000

Borrower

Ys Bellaire Lp

Lender

Deutsche Bank Berkshire Mortgage Inc

Book Number

2008.75657

Recording Date

3/3/2008

Transaction Details

Ys Bellaire Lp borrowed the property from Deutsche Bank Berkshire Mortgage Inc through a transaction on 3/3/2008 for $30,558,000.

Property constructed in 1996

Loading Mortgage History...

Assessment History

Assessment Year ↓	Assessed Land Value ↕	Assessed Improved Value ↕	Assessed Total Value ↕	Market Value ↕	Owner Name ↕	Owner Address ↕	Legal Description ↕	Neighborhood Code ↕	Sub Division ↕	Land Size (SF) ↕	GBA (SF) ↕
2026	$3,294,742	$79,081,161	$82,375,903	$82,375,903	Cws Bellaire Feliz L...	14 Corporate Plz Ste...	Tanglewood Village A...	Aptswestfw	41340	941,355	382,376
2025	$3,294,742	$74,809,266	$78,104,008	$78,104,008	Cws Bellaire Feliz L...	14 Corporate Plz Ste...	Tanglewood Village A...	APT-Southw	Apt-Southwest Fort W...	941,355	382,376
2024	$11,267,394	$60,532,606	$71,800,000	$71,800,000	Cws Bellaire Feliz L...	14 Corporate Plz Ste...	Tanglewood Village A...	APT-Southw	Apt-Southwest Fort W...	941,355	382,376
2023	$3,294,742	$57,105,258	$60,400,000	$60,400,000	Cws Bellaire Feliz L...	14 Corporate Plz Ste...	Tanglewood Village A...	APT-Southwest Fort Worth (Bryant Irvin/Hulen)	Apt-Southwest Fort W...	941,355	382,376
2022	$3,294,742	$53,205,258	$56,500,000	$56,500,000	Cws Bellaire Feliz L...	14 Corporate Plz Ste...	Tanglewood Village A...	APT-Southw	Apt-Southw	941,355	382,376
2021	$3,294,742	$51,705,258	$55,000,000	$55,000,000	Cws Bellaire Feliz L...	14 Corporate Plz Ste...	Tanglewood Village A...	APT-Southw	APT-Southw	941,355	382,376
2020	$3,294,742	$50,705,258	$54,000,000	$54,000,000	Cws Bellaire Feliz L...	14 Corporate Plz Ste...	Tanglewood Village A...	APT-Southw	APT-Southw	941,355	382,376
2019	$3,294,742	$50,705,258	$54,000,000	$54,000,000	Cws Bellaire Feliz L...	14 Corporate Plz Ste...	Tanglewood Village A...	APT-Southw	APT-Southw	941,355	382,376
2018	$3,059,404	$48,290,596	$51,350,000	$51,350,000	Cws Bellaire Feliz L...	800 Newport Center D...	Tanglewood Village A...	APT-Southw	APT-Southw	941,355	382,376
2017	$3,059,404	$47,500,596	$50,560,000	$50,560,000	Cws Bellaire Feliz L...	800 Newport Center D...	Tanglewood Village A...	APT-Southw	APT-Southw	941,355	382,376

Showentries

Showing 1 to 10 of 18 entries

Loading Assessment History...

Rent & Occupancy

Loading Rent & Occupancy...

Comparables

Address ↕	Assessors Parcel Number ↕	Property Type ↕	Property Sub Type ↕	Owner Name ↕	County ↕	Miles ↕	Sale Price ↕	Sale Date ↕	Price / SF ↕	Year Built ↕	GBA ↕	Units ↕
4560 Bellaire Dr S, Fort Worth, TX 76109	06933092	Apartments	Apartment Garden (1 - 4 stories)	Cws Bellaire Feliz Laguna Lp	Tarrant	-	$ 25,950,000	2003-07-01	$ 67.87	1996	382,376	1
301 Mercedes St, Benbrook, TX 76126	42509465	Apartments	Apartment Garden (1 - 4 stories)	Benbrook Apartments Llc	Tarrant	4.6	$ 62,500,000	2025-04-30	$ 171.40	2019	364,647	301
8901 S Normandale St, Fort Worth, TX 76116	03435024	Apartments	Apartment Garden (1 - 4 stories)	Pecos Housing Finance Corporat	Tarrant	5.0	$ 41,478,710	2025-02-13	$ 145.84	1980	284,418	408
218 W Broadway Ave, Fort Worth, TX 76104	40926583	Apartments	Apartment Garden (1 - 4 stories)	Broadway Acquisition Lp	Tarrant	4.5	$ 53,750,000	2025-07-21	$ 175.90	2022	305,580	1
5555 Edwards Ranch Rd, Fort Worth, TX 76107	42820039	Apartments	Apartment Garden (1 - 4 stories)	Wmci Dallas Xviiic Llc	Tarrant	0.8	$ 87,021,900	2024-10-29	$ 182.09	2022	477,907	1
6303 Shady Oaks Manor Dr, Fort Worth, TX 76135	06989101	Apartments	Apartment Garden (1 - 4 stories)	Ascent Res Llc	Tarrant	6.9	$ 27,065,500	2025-11-11	$ 106.30	1970	254,610	265
520 Samuels Ave, Fort Worth, TX 76102	41407628	Apartments	Apartment Garden (1 - 4 stories)	Housing Authority Of The City	Tarrant	5.4	$ 6,650,000	2024-08-06	$ 14.49	2008	459,030	370
637 Samuels Ave, Fort Worth, TX 76102	42402946	Apartments	Apartment Garden (1 - 4 stories)	Pleasanton Housing Finance Cor	Tarrant	5.5	$ 56,250,000	2025-01-23	$ 144.08	2018	390,395	274
9601 Vista Grande Blvd, Fort Worth, TX 76123	42921510	Apartments	Apartment Garden (1 - 4 stories)	Dhic Chisholm Trail Llc	Tarrant	7.2	$ 65,436,000	2025-09-25	$ 179.15	2023	365,266	1
3001 W Normandale St, Fort Worth, TX 76116	41525787	Apartments	Apartment Garden (1 - 4 stories)	Edcouch Community Housing Fina	Tarrant	5.2	$ 59,750,250	2025-02-07	$ 251.64	1980	237,447	220
3500 Renzel Blvd, Fort Worth, TX 76116	04974042	Apartments	Apartment Garden (1 - 4 stories)	Rimrock Wind Rush Apartments L	Tarrant	5.1	$ 30,922,500	2025-07-11	$ 139.29	1984	222,000	278

Loading Comparables...

Nearby Lenders

Showentries

Search:

Lender Name ↕	Property Address ↕	Loan Date ↕	Mortgage Amount ↕	Land Size (SF) ↕	Year Built ↕	GBA (SF) ↕	Total Assessed Value ↕	Land Assessed Value ↕	Borrower ↕
—	4560 Bellaire Dr S, Fort Worth, TX 76109	—	-	941,355	1996	382,376	$ 78,104,008	$ 3,294,742	-
Guild Mortgage Company Llc	4700 Trail Bend Cir, Fort Worth, TX 76109	09/19/2025	$ 615,000	5,440	1984	2,344	$ 535,955	$ 130,500	-
Walker & Dunlop Llc	3301 River Park Dr, Fort Worth, TX 76116	08/28/2025	$ 24,521,000	388,119	1984	189,598	$ 39,645,256	$ 1,455,450	Paskin3301 River Park Llc
Vasser Commercial Llc	2931 Oak Park Cir, Fort Worth, TX 76109	06/06/2025	$ 1,161,600	17,119	1998	3,546	$ 628,586	$ 171,190	Human Fund Llc
Cbre Capital Markets Inc	5928 Fletcher Ave, Fort Worth, TX 76107	05/27/2025	$ 2,297,000	25,000	1965	15,504	$ 3,761,113	$ 87,500	Ridglea Court Apartments Gp Llc
Gateway Mortgage Corporation	4320 Bellaire Dr S, Fort Worth, TX 76109	05/15/2025	$ 164,940	184,149	1968	1,475	$ 203,619	$ 50,000
Prime Lending Llc	4402 Glenwood Ct, Fort Worth, TX 76109	05/01/2025	$ 246,000	1,040	1975	1,364	$ 290,000	$ 100,000
Cmg Mortgage Inc	4438 Harlanwood Dr N, Fort Worth, TX 76109	03/24/2025	$ 143,625	102,531	1969	915	$ 236,602	$ 50,000
Watermark Capital Inc	4436 Harlanwood Dr N, Fort Worth, TX 76109	03/24/2025	$ 135,000	102,531	1969	915	$ 198,856	$ 50,000
Vantage Bank Texas	3031 Hulen Ct, Fort Worth, TX 76109	01/07/2025	$ 276,000	1,630	1975	1,184	$ 292,983	$ 100,000
Guild Mortgage Company Llc	4728 Trail Bend Cir, Fort Worth, TX 76109	12/16/2024	$ 470,000	7,644	1982	2,380	$ 592,011	$ 145,000

Mean$ 13,226,436

Median$ 770,550.0

Loan Amount Range$ 135,000 - $ 65,430,000

Showing 1 to 10 of 26 entries

Loading Lenders...

Tenant Details

Loading Tenant Details...

Loading Tenants...

License Details

This details prefers to stay low-key.

Loading License Details...