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
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$265,687

NAL Estimated Property Value

104 N Randolph Ave, Bryan, TX, 77803

Off MarketInfo
Beds1 Beds
Baths1 Bath
Baths2,575 Sq Ft
price_per_sqft$79.57 / sqft
Year BuiltBuilt in 1935

Property Lead Type:

Off-Market ListDeal ListAbsentee Owner

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
AppliancesElectric Water Heater, Water Heater
FlooringVinyl

Exterior

Lot Size8,625 sqft

Building Information

Year Built1935
Stories1
Garage Spaces2

Land Information

APN191000-0208-0050
Lot Number5,LOT,P
SubdivisionCity Of Bryan Townsite
Land UseResidential
Legal DescriptionCITY OF BRYAN TOWNSITE, BLOCK 208, LOT 5 & PT OF 4
Census Tract000603
Assessed Land Value$71,501
Assessed Improvement Value$194,186
Assessment Year2025

About this property

THREE RENTS FROM ONE PROPERTY!!! This unique property features three separate dwellings that can be customized, lived in by a large family, or rented out. First: a single-family home that can be built out however you like. Second: the garage apartment has an upstairs unit that is currently rented. Third: Downstairs in the garage apartment, a separate 1-bedroom space awaits completion. Located in a growing neighborhood near Downtown Bryan, this property offers flexible potential for extended households or creative use. Property is being sold as-is.

Investor Tools

Property Icon
$265,687
Estimated Property Value
$224,798Estimated Mortgage Balance
$40,889Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,594 /month
Positive
Cash Flow Estimate:
$531 /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
$436/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,906
$265,687
2025
$71,501
$194,186
$265,687
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,906
$265,687

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Momentum Bank
Commercial
$228,480
No
First
Jun 30, 2025
Jun 2030

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$224,798
$40,889
15%
85%
$1,370/mo

City: Bryan

104 N Randolph Ave | Property Details | No Agent List