Last 24 Hours
$552,247
NAL Estimated Property Value1163 Clearleaf Dr, Bryan, TX, 77803
Off Market
Commercial
— Beds
— Bath
2,300 Sq Ft
Built in 2010Highlights
Interior
Bedrooms —
Bathrooms —Exterior
Lot Size2.66 acres
Building Information
Year Built2010
Stories1
Land Information
APN567700-0507-0010
Lot Number1
SubdivisionShadowood Ph 5
Land UseCommercial
Legal DescriptionSHADOWOOD PH 5, BLOCK G, LOT 1, ACRES 2.66
Census Tract000605
Assessed Land Value$200,223
Assessed Improvement Value$352,024
Assessment Year2025
About this property
Opportunity at its finest! This 1.6+- acre commercial tract is in a prime location for many uses. Already zoned (C-1) commercial on one of the busiest roadways in Bryan. With 183' of road frontage on Harvey Mitchell Pkwy the possibilities are endless. Approximately 20,000+- vehicles pass by this location every day. Excellent visibility from all directions.
Investor Tools
$552,247
Estimated Property Value
$301,058Estimated Mortgage Balance
$251,189Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,313 /month
Positive
Cash Flow Estimate:
$1,104 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,102/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,463
$552,247
2025
$200,223
$352,024
$552,247
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,463
$552,247
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Houston Galveston Area Local Development
Commercial
$144,000
No
First
Dec 29, 2010
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$301,058
$251,189
45%
55%
$2,184/mo
12.4%