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
Street View of property
Street View

$220,000

105 S Haswell Dr, Bryan, TX, 77803

$231,893 ARVInfo
PendingInfo
Beds2 Beds
Baths2 Bath
Baths1,422 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$168.71 / sqft
Year BuiltBuilt in 1938

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
AppliancesDishwasher, Gas Range, Gas Water Heater, Microwave, Refrigerator, Water Heater
FlooringLaminate, Wood

Exterior

Lot Size8,059 sqft

Building Information

Year Built1938
Stories1

Land Information

APN168000-0008-0030
Lot Number3,15,LO
SubdivisionBuchanan
Land UseResidential
Legal DescriptionBUCHANAN, BLOCK 8, LOT 3 & 15' OF 4
Census Tract000700
Assessed Land Value$41,751
Assessed Improvement Value$153,157
Assessment Year2025

About this property

Attention Downtown Bryan Buyers! This charming historic home is located within walking distance of Sue Haswell Park plus the hustle and bustle of Downtown Bryan! This 2 bed/2bath residence has just recently undergone extensive renovations but retained wonderful original attributes as well. Enter into the living room with original masonry fireplace and millwork surround, then flow into the dining room through original divided light french doors. All main living areas and bedrooms have original hardwood floors, original doors/crystal hardware and wonderful ceiling treatments. The kitchen boasts period appropriate new black and white flooring with crisp new cabinets and black granite counters. Off the kitchen is a enclosed porch area leading to a massive back yard. The primary bedroom has a 10'x12' secondary study/sitting/nursery off of it and an on-suite bathroom with walk-in shower. Guest suite has access to hall bath with subway tiled tub-shower surround. Backyard has privacy fence and ample room for all your needs or a garage in the future.

Investor Tools

Property Icon
$220,000
Estimated Property Value
$179,925Estimated Mortgage Balance
$43,784Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$231,892
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,439 /month
Positive
Cash Flow Estimate:
$480 /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
$268/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,112
$183,970
2025
$41,751
$153,157
$194,908
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,112
$183,970

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pilgrim Mortgage Llc
Conventional
$179,925
No
First
Mar 20, 2025
Apr 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$176,216
$43,784
19%
80%
$1,079/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,024/mo
$1,079/mo
$-55/mo
5.6%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Bryan

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

105 S Haswell Dr | Property Details | No Agent List