Last 24 Hours
$54,000
NAL Estimated Property Value1107 Verde Dr Apt 109, Bryan, TX, 77801
Off Market
1 Beds
1 Bath
488 Sq Ft
$121.93 / sqft
Built in 1983Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 1
Bathrooms Full 1AppliancesDishwasher
Exterior
Lot Size1,455 sqft
Building Information
Year Built1983
Stories1
Land Information
APN619160-0004-1090
SubdivisionTwin City Condos
Land UseResidential
Legal DescriptionTWIN CITY CONDOS, BLDG D, UNIT 109 BLDG D, UNIT 109
Census Tract000204
Assessed Land Value$3,633
Assessed Improvement Value$44,060
Assessment Year2025
About this property
This 1 bedroom, 1 bath, unit with almost 600 sf is leased until 7-31-2025. The unit offers a nice living area with a fireplace, dining area, and a bedroom suite with walk in closet. This condo complex is near Texas A&M Health Science Center, Equestrian Park and the Veterinarian School and Hospital. Also conveniently located near schools, shopping and restaurants. Photos are stock photos of similar unit. Priced to sell so call today! Please call about additional units for sale for a multi unit price!
Investor Tools
$54,000
Estimated Property Value
$0Estimated Mortgage Balance
$54,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$357 /month
Positive
Cash Flow Estimate:
$119 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$65/month
$85/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$512
$47,693
2025
$3,633
$44,060
$47,693
No
Tax History
Year
Tax Paid
Assessed Value
2024
$512
$47,693
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$55,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$904/mo
$85/mo
+$819/mo
20.1%
12.4%