$1,398,000 Last Listed Price
●
House -
Off Market
4624 Willow Street
Bellaire, TX 77401
5 Beds
4 Baths,
1
Half Bath
4,543 Ft²
$8,621
Est. Monthly
1.50%
Cap Rate
About This Property
Step inside & exhale since you won't have a long commute at this
location. It's so close to the Galleria, Downtown & the MED CENTER
yet it checks all the boxes. So much NATURAL LIGHT you don't need
to turn the lights on during the day. The backyard oasis is
complete with POOL, hot tub & pergola surrounded by lush blooming
gardens. A dramatic 2 story foyer features travertine floors &
curved staircase for some wow factor inside. A closed door STUDY up
front is ideal for WFH occasions. The floor plan flows from the
dining room to a bar space with beverage fridge, ice maker &
floating glass cabinet by the kitchen. Galley kitchen with PREMIUM
APPLIANCES opens to the living room. PRIMARY BEDROOM DOWN offers
pool views with a bathroom & CUSTOM CLOSET that will make you say
"WOW" out loud. Upstairs, you'll find 4 additional bedrooms, a GAME
ROOM & MEDIA ROOM - one bedroom even features a Murphy bed. Just
steps away from Evelyn's Park & Pittman Park. Top rated Bellaire
schools.
Unit Size
4,543 Ft²
Days on Market
-
Land Size
0.19 acres
Price per sqft
$308
Property Type
House
Property Taxes
$1,757
HOA Dues
-
Year Built
2007
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 #88454954)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| May 23, 2025 | Sold | ||
| Sold | |||
| Apr 11, 2025 | In contract | - | |
| In contract | |||
| Apr 1, 2025 | Listed by Compass RE Texas, LLC - The Heights | $1,398,000 | |
| Listed by Compass RE Texas, LLC - The Heights | |||
| Mar 13, 2025 | Listed | $1,438,000 | |
| Listed | |||
| | |||
|
Step inside & exhale since you won't have a long commute at this location. It's so close to the Galleria, Downtown & the MED CENTER yet it checks all the boxes. So much NATURAL LIGHT you don't need to turn the lights on during the day. The backyard oasis is complete with POOL, hot tub & pergola surrounded by lush blooming gardens. A dramatic 2 story foyer features travertine floors & curved staircase for some wow factor inside. A closed door STUDY up front is ideal for WFH occasions. The floor plan flows from the dining room to a bar space with beverage fridge, ice maker & floating glass cabinet by the kitchen. Galley kitchen with PREMIUM APPLIANCES opens to the living room. PRIMARY BEDROOM DOWN offers pool views with a bathroom & CUSTOM CLOSET that will make you say "WOW" out loud. Upstairs, you'll find 4 additional bedrooms, a GAME ROOM & MEDIA ROOM - one bedroom even features a Murphy bed. Just steps away from Evelyn's Park & Pittman Park. Top rated Bellaire schools.
| |||
| Apr 14, 2022 | Sold | ||
| Sold | |||
Show More
Property Highlights
Garage
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: Jordana Ford, Compass RE Texas, LLC - The Heights
Last Updated: 5 months ago
Data Source: HAR , MLS# 88454954
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# 88454954
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017