$198,000
NAL Estimated Property Value101 East Stone Street, Brenham, TX, 77833
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
FlooringVinyl
Exterior
Lot Size6,970 sqft
Building Information
Year Built1973
Garage Spaces1
Land Information
APN6100-921-00710
SubdivisionWashington Park
Land UseResidential
Legal DescriptionWASHINGTON PARK, BLOCK U, LOT PT 7,9, (101 E STONE)
Census Tract170400
Assessed Land Value$45,090
Assessed Improvement Value$121,540
Assessment Year2025
About this property
Don't miss out on this adorable 2/1 home on a corner lot with an attached, 1-car garage and a shady backyard! This rental property is being sold as is and possession at closing on all offers will be subject to tenant vacancy.
Investor Tools
$198,000
Estimated Property Value
$122,719Estimated Mortgage Balance
$75,281Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,188 /month
Positive
Cash Flow Estimate:
$396 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$198/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,388
$166,630
2025
$45,090
$121,540
$166,630
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,388
$166,630
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Town Properties Lp
Purchase Money Mortgage
$127,500
No
First
Apr 5, 2024
Apr 2034
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$122,719
$75,281
38%
62%
$765/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$980/mo
$765/mo
+$215/mo
5.9%
