$151,000
NAL Estimated Property Value1000 W First St, Brenham, TX, 77833
Off Market
Property Lead Type:
BankruptcyAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Electric Cooktop, Refrigerator
FlooringLaminate, Tile
Exterior
Lot Size6,900 sqft
Building Information
Year Built1972
Land Information
APN1014-000-02500
SubdivisionAlamo Heights Sec Iv
Land UseResidential
Legal DescriptionALAMO HEIGHTS SEC IV , LOT PT 25
Census Tract170400
Assessed Land Value$44,700
Assessed Improvement Value$69,350
Assessment Year2025
About this property
Only a couple of minutes from downtown Brenham and ready to move in is this 2 bedroom, 1 bathroom rental house on a large corner lot. Renters will appreciate the privacy of the fully-fenced backyard which includes the attached carport with driveway gate. This home boasts a spacious kitchen, wood look laminate flooring in the main areas and large bedrooms. Owner is licensed agent.
Investor Tools
$151,000
Estimated Property Value
$93,351Estimated Mortgage Balance
$57,649Estimated Equity
35% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$906 /month
Positive
Cash Flow Estimate:
$302 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$221/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,898
$114,050
2025
$44,700
$69,350
$114,050
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,898
$114,050
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Austin County State Bank
Building Or Construction Loan
$100,000
No
First
Oct 27, 2022
Oct 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$93,351
$50,649
35%
62%
$600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$980/mo
$600/mo
+$380/mo
7.8%
