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

$405,691

NAL Estimated Property Value

3515 Bell St, Houston, TX, 77003

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths1,750 Sq Ft
price_per_sqft$211.43 / sqft
Year BuiltBuilt in 2021

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Bathrooms Half 1Bathrooms Half 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Gas Oven, Gas Cooktop, Dishwasher
FlooringCarpet, Tile, Wood

Exterior

Lot Size1,451 sqft

Building Information

Year Built2020
Garage Spaces2

Land Information

APN1500130010006
Lot Number6
Land UseResidential
Legal DescriptionLT 6 BLK 1 MUSKRAT SUZIE
Census Tract310200
Assessed Land Value$82,256
Assessed Improvement Value$323,435
Assessment Year2025

About this property

3 BEDROOMS PLUS STUDY! - HOP ON THE LIGHT RAIL, ACROSS THE STREET AT THE LEELAND STATION HEADING INTO DOWNTOWN OR TOWARDS THE UNIVERSITY OF HOUSTON. These modern, minimalist, and efficient townhomes are located in EaDo. Wall to wall kitchen space flanks an open living area, surrounded by oversized windows spanning almost 30 feet on the second floor alone. Amenities include Quartz countertops, Energy efficient appliances, LED lighting, premium engineered hardwood floors and more. Breathtaking views of Downtown Houston from the master suite. Be a part of the EaDo community in this niche community.

Investor Tools

Property Icon
$405,691
Estimated Property Value
$318,540Estimated Mortgage Balance
$87,151Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,434 /month
Positive
Cash Flow Estimate:
$811 /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
$647/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,735
$405,691
2025
$82,256
$323,435
$405,691
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,735
$405,691

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$351,500
No
First
Jun 3, 2021
Jul 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$318,540
$87,151
21%
79%
$2,108/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,090/mo
$2,108/mo
$-18/mo
6.2%

Learn About the Market: Opportunity in Houston

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

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 Texas Explore This Area
Population Growth

Population Growth

~1.2%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$261,700

Unemployment Rate

Unemployment Rate

4.10%

Price Trend

Price Trend

~2–4% YoY growth

New Permits

New Permits

~6,800 units

City: Houston

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

3515 Bell St | Property Details | No Agent List