$1,549,000
NAL Estimated Property Value4813 Valerie St, Bellaire, TX, 77401
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size8,451 sqft
Building Information
Year Built1994
Stories2
Garage Spaces2
Land Information
APN0770130040002
Lot Number2
SubdivisionBellaire Oaks
Land UseResidential
Legal DescriptionLT 2 BLK 4 BELLAIRE OAKS
Census Tract420900
Assessed Land Value$523,050
Assessed Improvement Value$654,567
Assessment Year2025
About this property
Welcome to 4813 Valerie Street, a thoroughly remodeled home on a highly desirable street in Bellaire. Features include new landscaping, fence, deck, fully replastered pool with new tile and equipment, three new HVAC systems, 2 new tankless water heaters, custom job-built cabinets throughout, engineered hardwood flooring (no carpet), luxury appliances, custom iron work, mud room, two walk-in pantries, and much more. All work permitted and inspected by the City of Bellaire. Zoned to Condit Elementary, Pershing Middle School, and Bellaire High School.
Investor Tools
$1,549,000
Estimated Property Value
$456,812Estimated Mortgage Balance
$1,092,188Estimated Equity
64% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$9,294 /month
Positive
Cash Flow Estimate:
$3,098 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$2,695/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$24,598
$1,177,617
2025
$523,050
$654,567
$1,177,617
No
Tax History
Year
Tax Paid
Assessed Value
2024
$24,598
$1,177,617
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Credit Line (Revolving) / Heloc
$465,000
No
First
May 13, 2025
May 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$456,812
$835,188
64%
29%
$2,788/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$2,788/mo
+$552/mo
2.6%
