1view

Owner Contacts

$923,000

NAL Estimated Property Value

3773 Bellaire Blvd, Houston, TX, 77025

Off Market

3 Beds

4 Bath

2,648 Sq Ft

Condos / Townhouses

$306.65 / sqft

Built in 2016

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 3

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Convection Oven, Microwave, Gas Range, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer

FlooringTile, Wood

Exterior

Private Pool

Exterior FeaturesBalcony

Lot Size1,490 sqft

Building Information

Year Built2016

Garage Spaces2

Land Information

APN1348860010007

Lot Number7

SubdivisionSouthside Circle

Land UseResidential

Legal DescriptionLT 7 BLK 1 SOUTHSIDE CIRCLE

Census Tract412500

Assessed Land Value$166,992

Assessed Improvement Value$622,720

Assessment Year2025

About this property

Elevator to all three floors and built by Lovett Homes in an exclusive gated community. This like-new stunning 3 bed, 3.5 bath with the convenience and privacy of a lock-and-leave lifestyle. This home features a fenced front yard, Miele appliances, gorgeous hardwood flooring, high ceilings, gas fireplace, spacious bedrooms, walk-in closets, and Chef's kitchen with Brookhaven cabinetry. Located in Southside Place, Houston, Texas a city within a city! Services include police, fire, municipal court, building construction, water, parks, and more! Other amenities of this home include plenty of guest parking, a private swimming pool, nearby restaurants, shopping, tennis courts, parks, and great schools. Just minutes away from the Medical Center, Rice Village, and the Galleria. Room sizes are approximate, buyer to verify.

Investor Tools

$923,000

Estimated Property Value

$704,811Estimated Mortgage Balance

$218,189Estimated Equity

25% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$5,538 /month

Positive

Cash Flow Estimate:

$1,846 /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

$1,150/month

$3,000/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$9,189

$789,712

2025

$166,992

$622,720

$789,712

Tax History

Year

Tax Paid

Assessed Value

2024

$9,189

$789,712

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Trustmark National Bank

Conventional

$787,000

First

Jan 24, 2022

Feb 2052

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$704,811

$239,189

25%

76%

$3,057/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$2,640/mo

$6,057/mo

$-3,417/mo

3.4%

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