$2,200,000
4670 Cedar Street, Bellaire, TX, 77401
On Market
Just Added
Property Lead Type:
High Equity
Highlights
Interior
AppliancesConvection Oven, Microwave, Gas Cooktop, Dishwasher, Dryer, Refrigerator, Washer
FlooringTile, Wood
Exterior
Exterior FeaturesBalcony
Lot Size9,588 sqft
Building Information
Year Built2018
Stories1
Garage Spaces3
Land Information
APN0731630000033
SubdivisionWhite
Land UseResidential
Legal DescriptionTRS 14 & 15A WHITE
Census Tract412700
Assessed Land Value$407,640
Assessed Improvement Value$1,414,025
Assessment Year2025
About this property
A grand foyer welcomes you with soaring double-height ceilings. The state-of-the-art chef's kitchen. Calacatta marble flooring. A suite of integrated appliances. Dirty Kitchen for cooking equiped with all the appliances. Designed for grand-scale entertaining, the open-concept living area flows seamlessly through floor-to-ceiling windows. 6 car garage. Elevated but never flooded. Primary bedroom with balcony.
Investor Tools
$797,095Estimated Mortgage Balance
$1,024,570Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$13,200 /month
Positive
Cash Flow Estimate:
$4,400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,793/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$24,407
$1,821,665
2025
$407,640
$1,414,025
$1,821,665
No
Tax History
Year
Tax Paid
Assessed Value
2024
$24,407
$1,821,665
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Amwest Funding Corp
Conventional
$806,500
No
First
Oct 10, 2025
Nov 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$797,095
$1,024,570
56%
44%
$4,836/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$4,836/mo
$-1,496/mo
2.2%
