$342,000
NAL Estimated Property Value1004 Edgewood Dr, Bryan, TX, 77802
Off Market
Lease
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Gas Water Heater, Microwave, Refrigerator, Water Heater
FlooringTile, Wood
Exterior
Exterior FeaturesSprinkler Irrigation
Lot Size29,952 sqft
Building Information
Year Built1952
Stories1
Roof Type105
Garage Spaces2
Land Information
APN441000-0005-0050
Lot Number5
SubdivisionNorth Garden Acres Ph 1
Land UseResidential
Legal DescriptionNORTH GARDEN ACRES PH 1, BLOCK 5, LOT 5 (HLF OF) & 47' OF 6
Census Tract001101
Assessed Land Value$147,059
Assessed Improvement Value$159,800
Assessment Year2025
About this property
This charming 3/2/2 ranch is located just minutes from Texas A&M University and Century Square nestled on .69 Acres (CAD) in the desirable Garden Acres subdivision. Open concept interior with extremely functional floorplan offers an enormous Primary bedroom with ensuite bathroom and two additional generously sized bedrooms. Other features include beautiful, rich hardwood floors, Low E double pane windows, spacious kitchen and cozy fireplace in the living room. All info per Landlord.
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$669/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,324
$306,859
2025
$147,059
$159,800
$306,859
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,324
$306,859
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Laraby Financial Group Inc
Conventional
$204,750
No
First
May 25, 2022
Jun 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$189,422
$120,578
38%
55%
$1,228/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,510/mo
$1,228/mo
+$282/mo
5.3%
