0Days on Market

4view

$580,000

4138 Belle Park Drive #4138, Houston, TX, 77072

On Market

Just Added

2 Beds

2 Bath

4,754 Sq Ft

$122 / sqft

Built in 1976

Property Lead Type:

Absentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 2

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Microwave, Dishwasher

FlooringLaminate, Tile

Building Information

Year Built1976

Stories2

Garage Spaces2

Land Information

APN1092200000007

SubdivisionBelle Park T/H Ph 3

Land UseResidential

Legal DescriptionUNIT 4138 BELLE PARK T/H PH 3

Census Tract452401

Assessed Land Value$29,402

Assessed Improvement Value$125,343

Assessment Year2025

About this property

3 Townhomes FULLY RENOVATED AND ALL LEASED since 2024 (long term tenants) *Corner Townhome overlooking Tennis court. The full remodel job includes Double glass windows with mini blinds, all new laminate floors in both levels, solid wood stairs, New kitchen cabinets with Quartz countertops and single bowl deep sink, steel appliances (slim microwave, cooktop, dishwasher) combo washer and dryer and side by side refrigerator. Kitchen has a pantry w extra storage. Fresh paint throughout . LED lights and ceiling fans. All bathrooms have been redone too: new bathtub, nice rectified tile, vanities,... Downstairs living area with wood-burning fireplace, dining room, kitchen with pantry, and a half bath. Upstairs you have two/ tree bedrooms, with 2 full bath and walk-in closet. Patio with concrete, storage closet, and a 2 car carport behind townhome. (UNITS 4139, 4220, 4122 BELLE PARK)

Investor Tools

$131,957Estimated Mortgage Balance

$22,788Estimated Equity

14% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$3,480 /month

Positive

Cash Flow Estimate:

$1,160 /month

Interested in this property?

Roger Pallas-Nieto

Soluna Realty

Contact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$164/month

$535/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$1,198

$154,745

2025

$29,402

$125,343

$154,745

Tax History

Year

Tax Paid

Assessed Value

2024

$1,198

$154,745

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Casa Nostra Properties Llc

Balloon

$138,000

First

Mar 15, 2024

Mar 2026

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$131,957

$22,788

14%

85%

$828/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,307/mo

$1,363/mo

$-56/mo

10.1%

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