Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Bellaire at 4613 Cedar Oaks Ln, Bellaire, TX, 77401 listed at $1,550,000 pairs $4,560/mo rent with a $7,586/mo payment. Total monthly income runs $4,560/mo. Return on cash invested measures 4.93% in year one, and rental yield registers 3.53% at a $1,550,000 basis. Equity gained on principal adds $10,002/yr, and annual property appreciation at 5% supports $428,236 by year five. Five-year ROI tracks 23.66% and total cumulative return in cash totals $118,825. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,560/mo property income relative to a $7,586/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1991
8,450 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77401, Bellaire, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,199 (100%) |
| Owner Occupied HU | 5,133 (82.8%) |
| Renter Occupied HU | 674 (10.9%) |
| Vacant Housing Units | 392 ( 6.3%) |
| Median Home Value | $939,765 |
| Average Home Value | $1,024,679 |
Residential
6,179
Single Family
5,986
Multi-Family
193
Businesses
889
Date | Event | Price |
|---|---|---|
| 2025-04-24 | Listed for sale | $1,550,000 |
| 2022-07-13 | Listing removed | N/A |
| 2022-05-25 | Pending sale | $1,250,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-24 | $18161.16 | 11.85% | $1,183,379 | 7.15% |
| 2023-04-24 | $16237.70 | -10.09% | $1,104,422 | 16.21% |
| 2022-04-24 | $18060.37 | N/A | $950,358 | 26.71% |
Listed by: Amy Bernstein • Bernstein Realty
Mls Name: HAR
Mls Provider:
Mls ID: #62428820
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The 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. Information is deemed reliable but not guaranteed.
