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

$1,209,000

NAL Estimated Property Value

5403 Alder Cir, Bellaire, TX, 77401

Off MarketInfo
Beds3 Beds
Baths5 Bath
Baths3,802 Sq Ft
price_per_sqft$223.54 / sqft
Year BuiltBuilt in 2021

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 4Bathrooms Full 4
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesENERGY STAR Qualified Appliances, Water Heater, Disposal, Convection Oven, Double Oven, Electric Oven, Microwave, Gas Cooktop, Dishwasher
FlooringTile, Wood

Exterior

Exterior FeaturesBalcony
Lot Size3,589 sqft

Building Information

Year Built2017
Garage Spaces2

Land Information

APN1327600010012
Lot Number12
SubdivisionAlder Circle
Land UseResidential
Legal DescriptionLT 12 BLK 1 ALDER CIRCLE
Census Tract420900
Assessed Land Value$244,704
Assessed Improvement Value$782,796
Assessment Year2025

About this property

Zoned to Bellaire H.S., this luxurious new Lovett patio home features 1st floor living and all the high end features of a true custom home. Chef's kitchen features Brookhaven by Woodmode furniture grade cabinetry with a high end Miele German appliance package. Massive primary bedroom with a luxurious bath has a free standing tub, large walk in shower, and 2 master closets. Each bedroom has an en suite bath. The 3rd floor game room features a full bath & closet, which could also be used as a 4th bedroom, and opens to a wonderful roof top terrace. Wide plank wood flooring throughout, no carpet. Elevator capable. Homes did not flood. This is the last new home in this great development of only 13 homes on a rare cul de sac street in Bellaire. Don't miss this final opportunity!

Investor Tools

Property Icon
$1,209,000
Estimated Property Value
$711,685Estimated Mortgage Balance
$497,315Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$7,254 /month
Positive
Cash Flow Estimate:
$2,418 /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
$1,831/month
$1,585/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,931
$1,027,500
2025
$244,704
$782,796
$1,027,500
No

Tax History

Year
Tax Paid
Assessed Value
2024
$15,931
$1,027,500

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cardinal Financial Company Lp
Conventional
$548,250
No
First
Mar 5, 2021
Apr 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$711,685
$412,315
36%
59%
$4,737/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,580/mo
$6,322/mo
$-3,742/mo
2.6%

City: Bellaire

5403 Alder Cir | Property Details | No Agent List