$1,349,000
●
House -
For Sale
4704 Willow Street
Bellaire, TX 77401
4 Beds
4 Baths
4,073 Ft²
$8,816
Est. Monthly
About This Property
On a tree-lined street in central Bellaire zoned to Condit
Elementary (Buyer to confirm eligibility and attendance), 4704
Willow has a perfect combo of space & warmth. Upon entry you are
guided to the open living space on the left w/ exposed beams
anchored by a clean, modern gaslog fireplace. On the right you find
the chef's kitchen w/ a waterfall island & seating for 4. Ss
Bertazzoni cooktop & oven elevate your culinary experience & ample
storage ensures you have room for your kitchen toys. Formal dining
leads to the patio/summer kitchen down to the K9 turf yard w/ rm
for the pool of your dreams. 1st flr br features full bath but
could also function as an office. Pass through 2nd floor gamerm w/
balcony to arrive at the primary suite. Bath w/ separate vanities,
soaking tub & shower provide luxury AM/PM plus a huge closet w/
built-in drawers and shelves. Minutes to Condit Elem, Med Center,
Galleria & more. NEW 50yr shingle roof (2026) & whole-home
generator. All info per seller
Unit Size
4,073 Ft²
Days on Market
-
Land Size
0.19 acres
Price per sqft
$331
Property Type
House
Property Taxes
$2,192
HOA Dues
-
Year Built
2014
Listed By
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 days ago (HAR #22036125)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Sep 16, 2026 | Temporarily off market | - | |
| Temporarily off market | |||
| Sep 14, 2026 | Listed by Greenwood King Properties - Kirby Office | $1,349,000 | |
| Listed by Greenwood King Properties - Kirby Office | |||
| Jul 31, 2026 | Withdrawn | - | |
| Withdrawn | |||
| Jun 13, 2026 | Price Decreased |
$1,399,000
↓ $51K
(3.5%) | |
| Price Decreased | |||
| May 14, 2026 | Listed by Greenwood King Properties - Kirby Office | $1,450,000 | |
| Listed by Greenwood King Properties - Kirby Office | |||
   | |||
|
*Great new price*On a tree-lined street in central Bellaire zoned to Condit Elementary (Buyer to confirm eligibility and attendance), 4704 Willow has a perfect combo of space & warmth.Upon entry you are guided to the open living space on the left w/ exposed beams anchored by a clean, modern gaslog fireplace.On the right you find the chef’s kitchen w/ a waterfall island & seating for 4.Ss Bertazzoni cooktop & oven elevate your culinary experience & ample storage ensures you have room for your kitchen toys.Formal dining leads to the patio/summer kitchen down to the K9 turf yard w/ rm for the pool of your dreams.1st flr br features full bath but could also function as an office. Pass through 2nd floor gamerm w/ balcony to arrive at the primary suite.Bath w/ separate vanities, soaking tub & shower provide luxury AM/PM plus a huge closet w/ built-in drawers and shelves.Minutes to Condit Elem, Med Center, Galleria & more.NEW 50yr shingle roof (2026) & whole-home generator.All info per seller
| |||
Show More
Property Highlights
Garage
Fireplace
Parking Details
Has Garage
Attached Garage
Has Open Parking
Parking Features: Attached, Garage Door Opener, Circular Driveway, Electric Vehicle Charging Station(s), Double-Wide Driveway
Garage Spaces: 2
Interior Details
Full Bathrooms: 4
Interior Features: Crown Molding, High Ceilings, Vaulted Ceiling(s), Balcony, Formal Entry/Foyer, 1 Bedroom Down - Not Primary BR, 3 Bedrooms Up, En-Suite Bath, Walk-In Closet(s)
Appliances: Disposal, Refrigerator, Wine Refrigerator, Oven, Microwave, Gas Cooktop, Dishwasher
Flooring Type: Stone, Tile, Wood
Laundry Features: Electric Dryer Hookup, Gas Dryer Hookup, Washer Hookup
Has Fireplace
Fireplace Features: Gas Log
Fireplaces: 1
Exterior Details
Square Footage: 4073
Architectural Style: Mediterranean
Year Built: 2014
Building Area Total: 4073
Window Features: Window Coverings
Construction Materials: Stucco
Patio and Porch Features: Covered, Patio, Porch
Lot Features: Back Yard, Subdivided, 0 Up To 1/4 Acre
Lot Size Area: 0.188
Lot Size Units: Acres
Lot Size Acres: 0.188
Lot Size Square Feet: 8190
Water Source: Public
Financial Details
Tax Annual Amount: $26,305
Utilities Details
Cooling Type: Ceiling Fan(s), Electric
Heating Type: Natural Gas
Sewer : Public Sewer
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: Tracie Parzen, Greenwood King Properties - Kirby Office
Last Updated: 5 days ago
Data Source: HAR , MLS# 22036125
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 days ago
Data Source: HAR , MLS# 22036125
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017