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

$1,592,000

NAL Estimated Property Value

4812 Willow St, Bellaire, TX, 77401

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths5,094 Sq Ft
price_per_sqft$299.37 / sqft
Year BuiltBuilt in 1997

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Wine Refrigerator, Convection Oven, Double Oven, Electric Oven, Microwave, Gas Cooktop, Dishwasher, Dryer, Refrigerator, Washer, Cooktop
FlooringCarpet, Tile, Wood

Exterior

Private PoolPrivate Pool
Lot Size8,451 sqft

Building Information

Year Built1997
Garage Spaces3

Land Information

APN1187780000002
SubdivisionCatherine Estates
Land UseResidential
Legal DescriptionTR B CATHERINE ESTATES
Census Tract420900
Assessed Land Value$516,800
Assessed Improvement Value$730,717
Assessment Year2025

About this property

Beautiful in Bellaire! This is your dream house...don't miss it! Lovely brick traditional with impeccable updates and gorgeous resort-style pool & gazebo. Located on a spacious 8500+ sf lot, this beautiful home offers a generous floorplan with formals, huge den open to updated Chef's Kitchen, and study/nook. Two staircases lead to an expansive 2nd level with primary bedroom and adjoining paneled study & all-new Primary Bath, gameroom, and three secondary bedrooms. The 3rd level is oversized bonus room...2nd gameroom, media room, workout room, 2nd home office...use your imagination! The backyard is the icing on the cake: enjoy a gorgeous pool, patio & covered gazebo. 2023 Roof, 2023 HVAC. Located on a popular Bellaire street near Condit, parks, ballfields & more. Don't miss this gem in Bellaire!

Investor Tools

Property Icon
$1,592,000
Estimated Property Value
$793,027Estimated Mortgage Balance
$798,973Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,552 /month
Positive
Cash Flow Estimate:
$3,184 /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
$1,813/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,791
$1,247,517
2025
$516,800
$730,717
$1,247,517
No

Tax History

Year
Tax Paid
Assessed Value
2024
$13,791
$1,247,517

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Washington Mutual Bank Fa
Credit Line (Revolving) / Heloc
$450,000
No
First
N/A
May 2032

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$793,027
$763,973
49%
50%
$4,797/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$4,797/mo
$-1,457/mo
2.5%

City: Bellaire

4812 Willow St | Property Details | No Agent List