$875,000 Last Listed Price
●
House -
Off Market
4312 Phil Street
Bellaire, TX 77401
4 Beds
3 Baths
2,486 Ft²
$5,506
Est. Monthly
2.18%
Cap Rate
About This Property
Rare opportunity to own this charming Craftsman style bungalow
built in 1930, ideally situated on a quiet cul-de-sac street in the
City of Bellaire. This beautiful home has been expanded (*1996) and
extensively renovated in recent years to include a studs-out
remodel of the first floor, completely updated Primary Suite, new
HVAC, new windows, interior/exterior paint, & professional
landscaping (*2017-2024) *all per Seller. The downstairs hosts both
formal living & dining rooms, a gorgeous kitchen w/large island
open to the family room w/gas fireplace, two bedrooms, and a full
bath. The front bedroom would also make a great home
office/playroom. Upstairs boasts the Primary bedroom with ensuite
bath, another bedroom & full bath + utility room. Fantastic curb
appeal complete w/front porch swing, a lovely backyard retreat with
17x13 covered patio, & oversized garage with EV outlet. Just
minutes from 3 parks, community pools, The Nature Discovery Center,
Houston Med Center & Galleria.
Unit Size
2,486 Ft²
Days on Market
-
Land Size
0.12 acres
Price per sqft
$352
Property Type
House
Property Taxes
$1,210
HOA Dues
-
Year Built
1930
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 5 months ago (HAR #16462427)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Mar 31, 2025 | Sold | ||
| Sold | |||
| Feb 25, 2025 | In contract | - | |
| In contract | |||
| Feb 17, 2025 | Listed by Martha Turner Sotheby's International Realty | $875,000 | |
| Listed by Martha Turner Sotheby's International Realty | |||
| Mar 14, 2022 | Sold | ||
| Sold | |||
| Jan 27, 2022 | Listed by Keller Williams Metropolitan | $699,000 | |
| Listed by Keller Williams Metropolitan | |||
| | |||
|
This delightful and rare 1930 original City of Bellaire Craftsman bungalow has been expanded and remodeled. Prime cul-de-sac location inside-the-Loop in the Southdale neighborhood near three parks, Evelyn’s, Lafayette and Evergreen, the Nature Discovery Center. Just a few minutes from Horn Elementary. SEE the attached Floor Plan. Extensive improvements were undertaken in 2017 and 2018. First floor was gutted to the studs and the Primary Suite was completely remodeled. Oak hardwoods through the downstairs and upstairs Primary has reclaimed Pine. SEE attached list for detailed information on the renovation and improvements. The sizeable back yard retreat has a 17x13 covered patio and connecting door to the deep garage with closet storage (EV outlet for your Tesla).
| |||
Property Highlights
Garage
Air Conditioning
Fireplace
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Southwest Houston
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Courtney Bullard, Martha Turner Sotheby's International Realty
Last Updated: 5 months ago
Data Source: HAR , MLS# 16462427
Copyright © 2026, Houston Realtors Information Service, Inc. Information provided is exclusively for consumers’ personal, non-commercial use and may not be used for any
purpose other than to identify prospective properties consumers may be interested in purchasing. All information provided is deemed reliable but is not guaranteed and should be independently verified.
Last Updated: 5 months ago
Data Source: HAR , MLS# 16462427
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017