NoAgentList RatingHow are grades calculated?

7view

Owner Contacts

$1,631,562

NAL Estimated Property Value

5301 Grand Lake St, Bellaire, TX, 77401

Off Market

5 Beds

5 Bath

5,855 Sq Ft

Single Family Residence

$273.1 / sqft

Built in 1999

Property Lead Type:

Absentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 5

Bathrooms Full 4

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDisposal, Convection Oven, Double Oven, Electric Oven, Microwave, Gas Cooktop, Gas Range, Dishwasher, Refrigerator

FlooringCarpet, Tile, Wood

Exterior

Private Pool

Lot Size8,102 sqft

Building Information

Year Built1999

Garage Spaces2

Land Information

APN0751390050001

Lot Number1

SubdivisionPeaceful Valley

Land UseResidential

Legal DescriptionLT 1 BLK 5 PEACEFUL VALLEY SEC 1

Census Tract420900

Assessed Land Value$511,920

Assessed Improvement Value$1,119,642

Assessment Year2025

About this property

Stunning and Updated 5/6 Bedroom 4.5 Bathroom home perfectly located on a corner in the heart of Bellaire. Dramatic 2 story entry flanked by living/music & dining rooms. Just passed the entry is a handsome study with rich built-ins. The family room, kitchen & breakfast room are spacious & open with views of the beautiful pool & turfed yard. Primary retreat is graciously appointed with a sitting room, updated luxurious bath & huge closet. Secondary bedrooms are generously sized with walk-in closets & exceptional jack & jill baths. All the bedrooms have beautiful ceilings that elevate their spaces. 3rd floor hosts a game room/ flex area could also function as an exercise room, quarters or 2nd workspace + 2 closets & full bath. Features & upgrades: Full house Generator, Roof 2021, Pool/Patio resurfaced 2024, Exterior Stucco 2021/sealants 2023, Zoned to Condit, Pershing/Pin Oak & Bellaire High. This home has been beautifully updated & lovingly maintained. This home will not disappoint!

Investor Tools

$1,631,562

Estimated Property Value

$1,457,842Estimated Mortgage Balance

$173,720Estimated Equity

10% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$9,789 /month

Positive

Cash Flow Estimate:

$3,263 /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

$2,601/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$23,048

$1,631,562

2025

$511,920

$1,119,642

$1,631,562

Tax History

Year

Tax Paid

Assessed Value

2024

$23,048

$1,631,562

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Alliant Cu

Conventional

$1,472,500

First

Jul 30, 2025

Aug 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$1,457,842

$173,720

10%

89%

$8,943/mo

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area