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

$609,000

NAL Estimated Property Value

804 Circle Drive, Bellaire, TX, 77401

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths1,760 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$283.52 / sqft
Year BuiltBuilt in 1950

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Electric Oven, Microwave, Gas Cooktop, Dishwasher, Dryer, Refrigerator, Washer
FlooringTile, Vinyl

Exterior

Exterior FeaturesSprinkler System
Lot Size7,488 sqft

Building Information

Year Built1950
Stories1

Land Information

APN0772690020021
Lot Number21
SubdivisionPost Oak Court
Land UseResidential
Legal DescriptionLT 21 BLK 2 POST OAK COURT
Census Tract421000
Assessed Land Value$446,580
Assessed Improvement Value$56,396
Assessment Year2025

About this property

Charming, light-filled Bellaire bungalow on a beautiful tree-lined cul-de-sac zoned to Condit Elementary, Pershing Middle School & Bellaire High School. Build your dream home on this amazing lot and gorgeous street, or live now and build later! This adorable home features 4 bedrooms, 2 of which could be primary bedrooms, and 2 full baths plus a lovely sunroom with cozy gas log fireplace. Updated kitchen with breakfast nook, great pantry, updated appliances and recent refrigerator. Property updates include (summer 2018): new flooring throughout, all rooms have been repainted, replaced all window blinds, new A/C condenser coil (August 2018), new bathroom vanities, fixtures, mirrors, door hardware, fans, and fresh landscaping. Nice sized backyard with deck. Beautiful homes on this cul-de-sac street. Centrally located with easy freeway access.

Investor Tools

Property Icon
$609,000
Estimated Property Value
$254,410Estimated Mortgage Balance
$354,590Estimated Equity
58% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,654 /month
Positive
Cash Flow Estimate:
$1,218 /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
$1,095/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,092
$502,976
2025
$446,580
$56,396
$502,976
No

Tax History

Year
Tax Paid
Assessed Value
2024
$10,092
$502,976

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
K&G Capital Mortgage Llc
Conventional
$275,500
No
First
Apr 14, 2022
May 2037

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$254,410
$354,590
58%
42%
$1,652/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$3,340/mo
$1,652/mo
+$1,688/mo
6.6%

City: Bellaire

804 Circle Drive | Property Details | No Agent List