NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$302,497

NAL Estimated Property Value

3200 Bellefontaine St Apt 53, Houston, TX, 77025

Off Market

2 Beds

2 Bath

1,280 Sq Ft

Condos / Townhouses

$234.3 / sqft

Built in 1984

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 2

Bathrooms Full 1

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer/Dryer Stacked, Washer, Dishwasher

FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesCourtyard

Lot Size1,381 sqft

Building Information

Year Built1984

Stories2

Garage Spaces2

Land Information

APN0751870170003

SubdivisionSouthern Oaks

Land UseResidential

Legal DescriptionTRS 3C & 4H BLK 1 (UNIT 53 BLDG F GRAMERCY PARK T/H) SOUTHERN OAKS SEC 1

Census Tract413100

Assessed Land Value$107,440

Assessed Improvement Value$195,057

Assessment Year2025

About this property

Quaint Courtyard entrance with lush landscaping ! Totally renovated; granite counters, stainless steel appliances, wood style flooring throughout the first floor, real wood burning fireplace (we needed it this year!), powder bath down for guest with updated circular mirror and light fixture! Patio off dining area with Trex style decking and 2 car garage! Just repainted (all walls; Basalt Powder). Upstairs features new carpet , two bedrooms; primary has high ceilings! Updated bath; recent tub, subway tile, stainless faucet and furniture style vanity! Washer/Dryer/refrigerator stays! Minutes to Houston Medical Center! Community Pool! Guest parking! Easy access to Houston Medical Center, freeways and the Galleria/Downtown! Walking distance to grocery store! Bike to work!

Investor Tools

$302,497

Estimated Property Value

$208,600Estimated Mortgage Balance

$93,897Estimated Equity

31% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,815 /month

Positive

Cash Flow Estimate:

$605 /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

$472/month

$287/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,157

$302,497

2025

$107,440

$195,057

$302,497

Tax History

Year

Tax Paid

Assessed Value

2024

$4,157

$302,497

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Guild Mortgage Co

Conventional

$228,000

First

Nov 22, 2021

Dec 2051

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$208,600

$93,897

31%

69%

$1,367/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,300/mo

$1,654/mo

$-354/mo

5.2%

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