$499,000 Last Listed Price
●
House -
Off Market
804 Circle Drive
Bellaire, TX 77401
3 Beds
2 Baths
1,760 Ft²
$505,839
RealtyHop Estimate
1.37%
Since May 1, 2022
National-US
Primary Model
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.
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.
Unit Size
1,760 Ft²
Days on Market
-
Land Size
0.17 acres
Price per sqft
$284
Property Type
House
Property Taxes
$828
HOA Dues
-
Year Built
1950
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: 4 months ago (HAR #61258468)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Apr 14, 2022 | Sold | ||
| Sold | |||
| Feb 4, 2022 | Listed by Compass RE Texas, LLC | $499,000 | |
| Listed by Compass RE Texas, LLC | |||
| | |||
|
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.
| |||
Property Highlights
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: Emelie Mavligit, Compass RE Texas, LLC
Last Updated: 4 months ago
Data Source: HAR , MLS# 61258468
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: 4 months ago
Data Source: HAR , MLS# 61258468
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017