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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$1,399,000

4704 Willow St, Bellaire, TX, 77401

On MarketInfo
Beds4 Beds
Baths4 Bath
Baths4,073 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$343.48 / sqft
Year BuiltBuilt in 2014

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 4Bathrooms Full 4
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Dryer Included, Refrigerator Included, Wine Refrigerator, Oven, Microwave, Gas Cooktop, Dishwasher
FlooringStone, Tile, Wood

Exterior

Exterior FeaturesBalcony, Outdoor Kitchen
Lot Size8,189 sqft

Building Information

Year Built2014
Stories1
Garage Spaces2

Land Information

APN0731750030010
Lot Number10
SubdivisionHeart Of Bellaire
Land UseResidential
Legal DescriptionLT 10 HEART OF BELLAIRE SEC 3
Census Tract420900
Assessed Land Value$470,039
Assessed Improvement Value$829,961
Assessment Year2025

About this property

*Great new price*On a tree-lined street in central Bellaire zoned to Condit Elementary (Buyer to confirm eligibility and attendance), 4704 Willow has a perfect combo of space & warmth.Upon entry you are guided to the open living space on the left w/ exposed beams anchored by a clean, modern gaslog fireplace.On the right you find the chef’s kitchen w/ a waterfall island & seating for 4.Ss Bertazzoni cooktop & oven elevate your culinary experience & ample storage ensures you have room for your kitchen toys.Formal dining leads to the patio/summer kitchen down to the K9 turf yard w/ rm for the pool of your dreams.1st flr br features full bath but could also function as an office. Pass through 2nd floor gamerm w/ balcony to arrive at the primary suite.Bath w/ separate vanities, soaking tub & shower provide luxury AM/PM plus a huge closet w/ built-in drawers and shelves.Minutes to Condit Elem, Med Center, Galleria & more.NEW 50yr shingle roof (2026) & whole-home generator.All info per seller

Investor Tools

$597,654Estimated Mortgage Balance
$838,346Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$8,616 /month
Positive
Cash Flow Estimate:
$2,872 /month

Interested in this property?

Tracie Parzen

Greenwood King Properties - Kirby Office

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,188/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$19,076
$1,300,000
2025
$470,039
$829,961
$1,300,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$19,076
$1,300,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$647,200
No
First
May 18, 2022
Jun 2037

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$597,654
$838,346
58%
42%
$3,881/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$3,881/mo
$-541/mo
2.8%

City: Bellaire

4704 Willow St | Property Details | No Agent List