$377,411
NAL Estimated Property Value1129 Bryant Street, Benbrook, TX, 76126
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Cooktop
FlooringCarpet, Ceramic Tile, Wood
Exterior
Lot Size30,374 sqft
Building Information
Year Built1969
Stories1
Garage Spaces2
Land Information
APN2350-24-13R2-04
Lot Number13R2
SubdivisionBenbrook Lakeside Addition
Land UseResidential
Legal DescriptionBENBROOK LAKESIDE ADDITION BLOCK 24 LOT 13R2 TRACT 3-A
Census Tract110906
Assessed Land Value$72,365
Assessed Improvement Value$305,046
Assessment Year2025
About this property
Long time owner, unique property, 3 bedroom's, split bedrooms, 2 full baths, dining area, large den with fire place, beautiful glassed sunroom, lot is 135x225, front porch, large mature trees, metal building for workshop with 1200 sq ft., beautiful backyard. OFFER DEADLINE ENDS 5.27.2021
Investor Tools
$377,411
Estimated Property Value
$181,246Estimated Mortgage Balance
$196,165Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,264 /month
Positive
Cash Flow Estimate:
$755 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$530/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,473
$377,411
2025
$72,365
$305,046
$377,411
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,473
$377,411
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Susser Bank
Conventional
$200,000
No
First
Jun 28, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$181,246
$196,165
51%
48%
$1,200/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,080/mo
$1,200/mo
+$880/mo
6.6%
