B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$430,858

NAL Estimated Property Value

2613 Bell St, Houston, TX, 77003

Off Market

3 Beds

4 Bath

2,054 Sq Ft

Single Family Residence

$211.78 / sqft

Built in 2011

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Garage Available

Heating Central

Cooling

AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher, Refrigerator

FlooringTile, Wood

Exterior

Exterior FeaturesBalcony

Lot Size1,498 sqft

Building Information

Year Built2010

Garage Spaces1

Land Information

APN1320100010002

Lot Number2

SubdivisionBell Block Court

Land UseResidential

Legal DescriptionLT 2 BLK 1 BELL BLOCK COURT

Census Tract310200

Assessed Land Value$82,500

Assessed Improvement Value$348,358

Assessment Year2025

About this property

Fantastic central location in the HEART of Eado, surrounded by culture & entertainment. Steps to Downtown, GRB, Toyota Center, Minute Maid Park, Dynamo and much more. Walk to Discovery Green, Hike & Bike Trail, or Light Rail. NO Homes Owners Association Fees! Private driveway, park vehicles in driveway directly in front of your 2 car garage (NO SHARED DRIVEWAY). Large open concept, all bedrooms en-suite. Home has many upgrades including Chef's Kitchen with a full GE Monogram package, separate, custom built Wine Room/Bar, metal roof, modern tile, real Oak Hardwood Flooring. Front yard, and balcony with direct gas connections for your grill. GE Monogram Refrigerator Installed/Included, Modern Window Coverings installed/included. Please call for a private tour.

Investor Tools

$430,858

Estimated Property Value

$360,214Estimated Mortgage Balance

$70,644Estimated Equity

16% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$2,610 /month

Positive

Cash Flow Estimate:

$870 /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

$917/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$8,851

$430,858

2025

$82,500

$348,358

$430,858

Tax History

Year

Tax Paid

Assessed Value

2024

$8,851

$430,858

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Low Va Rates Llc

Conventional

$382,500

First

Mar 3, 2023

Apr 2053

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$360,214

$70,644

16%

84%

$2,294/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,090/mo

$2,294/mo

$-204/mo

5.8%

Learn About the Market: Opportunity in Houston

Explore

Houston

Houston is one of the most economically diverse metros in the country — and one of its most globally connected. Known as the Energy Capital of the World, the city also anchors the Texas Medical Center, a massive port, and a thriving aerospace presence tied to NASA’s Johnson Space Center.

From refinery corridors to world-class hospitals, from international trade routes to master-planned suburbs like The Woodlands and Katy, Houston’s economy runs deep and wide. It’s a city built on industry, immigration, and resilience — with housing markets as varied as its population.

Explore This Area