$58,831
NAL Estimated Property Value1107 Verde Dr Apt 60, Bryan, TX, 77801
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Water Heater, Electric Water Heater
FlooringLaminate, Tile
Exterior
Lot Size1,755 sqft
Building Information
Year Built1983
Stories1
Land Information
APN619160-0005-0600
SubdivisionTwin City Condos
Land UseResidential
Legal DescriptionTWIN CITY CONDOS, BLDG E, UNIT 60 BLDG E, UNIT 60
Census Tract000204
Assessed Land Value$4,393
Assessed Improvement Value$54,438
Assessment Year2025
About this property
Completely RENOVATED May 2025 and move in READY corner one story unit! Updated renovations include, new laminate flooring in the living room and bedroom, new ceramic tile in all wet areas, new paint, new granite in bathroom, new cabinets in kitchen, new formica in kitchen, new vent hood, new kitchen sink, new faucet in bathroom. This property offers 1 bedroom and 1 bathroom with a dining area and bedroom suite with walk in closet. Conveniently located near Texas A&M Health Science Center, Equestrian Park and the Veterinarian School and Hospital.
Investor Tools
$58,831
Estimated Property Value
$0Estimated Mortgage Balance
$58,831Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$359 /month
Positive
Cash Flow Estimate:
$120 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$123/month
$85/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,178
$58,831
2025
$4,393
$54,438
$58,831
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,178
$58,831
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$58,831
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$904/mo
$85/mo
+$819/mo
18.4%
