$330,000
1100 E 25th St, Bryan, TX, 77803
On Market
Just Added
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size5,502 sqft
Building Information
Year Built1935
Stories1
Garage Spaces2
Land Information
APN617000-0004-0011
Lot Number1-2,LOT
SubdivisionTravis Park
Land UseResidential
Legal DescriptionTRAVIS PARK, BLOCK 4, LOT 1-2 (SW 60' OF)
Census Tract000700
Assessed Land Value$39,600
Assessed Improvement Value$135,609
Assessment Year2025
About this property
Looking for a property with character, convenience, and potential? This property offers an opportunity to make space your own in a well established Bryan neighborhood, Conveniently situated near local shopping, dining, schools and major roadways, you'll have easy access to everything Bryan and the surrounding Brazos Valley have to offer. Whether you're looking for a place to call home, an investment opportunity, or a property you can personalize to fit your vision, this is one that is worth taking a look at.
Investor Tools
$209,371Estimated Mortgage Balance
$34,629Estimated Equity
14% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,980 /month
Positive
Cash Flow Estimate:
$660 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$282/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,162
$175,209
2025
$39,600
$135,609
$175,209
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,162
$175,209
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Paramount Residential Mortgage Group
Fha
$218,960
Yes
First
Apr 30, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,371
$34,629
14%
86%
$1,313/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,455/mo
$1,313/mo
+$142/mo
7.2%
