Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$515,000

NAL Estimated Property Value

1015 East 24th Street, Bryan, TX, 77803

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths2,848 Sq Ft
price_per_sqft$200.14 / sqft
Year BuiltBuilt in 1995

Property Lead Type:

High EquityMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Bathrooms Half 2Bathrooms Half 2
Indoor FireplaceIndoor Fireplace
AppliancesDishwasher, Gas Range, Microwave, Refrigerator, Dryer, Electric Water Heater, Washer
FlooringBrick, Laminate, Tile

Exterior

Lot Size21,558 sqft

Building Information

Year Built1995
Stories2

Land Information

APN668600-0000-0010
Lot Number1
SubdivisionWonderland
Land UseResidential
Legal DescriptionWONDERLAND, LOT 1
Census Tract000700
Assessed Land Value$56,266
Assessed Improvement Value$448,270
Assessment Year2025

About this property

An extraordinary example of distinctive architecture, this one-of-a-kind home is located less than a mile from vibrant Downtown Bryan. Set on nearly 1/2 an acre of lush, park-like grounds, this striking residence is a true conversation piece, offering unparalleled character, craftsmanship, and design across 3 visually captivating levels. Architectural elements abound, including expansive wraparound porches and balconies on all 3 floors, creating seamless indoor-outdoor living and showcasing the home's artistic form. The 1st level features a private suite with a large bedroom, sitting area, ensuite bath, and laundry—ideal for guests or multi-generational living. The 2nd floor is the heart of the home, where a thoughtfully designed living space opens to a stylish kitchen adorned with quartz countertops, a gas range, refrigerator, and microwave. Two additional bedrooms share a fully remodeled Jack and Jill bathroom. Balconies at both the front and rear offer elevated views of the grounds. Crowning the home is a spectacular 3rd floor master retreat that defies convention. This architectural showpiece includes a generous sleeping area, large sitting room with fireplace, loft, kitchenette, 2 half baths, an open-concept shower, and an 8-person hot tub—creating a spa-like oasis. The wraparound balcony encircles 3 sides of the home, offering sweeping panoramic views. With its blend of artistic design and unbeatable location, this home is a rare architectural masterpiece!

Investor Tools

Property Icon
$515,000
Estimated Property Value
$478,320Estimated Mortgage Balance
$36,680Estimated Equity
7% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,420 /month
Positive
Cash Flow Estimate:
$1,140 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,042/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,929
$504,536
2025
$56,266
$448,270
$504,536
No

Tax History

Year
Tax Paid
Assessed Value
2024
$9,929
$504,536

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
1st Alliance Mortgage Llc
Conventional
$497,764
No
First
Mar 6, 2024
Apr 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$478,320
$36,680
7%
93%
$2,985/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,571/mo
$2,985/mo
$-1,414/mo
3.7%

City: Bryan

1015 East 24th Street | Property Details | No Agent List