Last 24 Hours
$52,000
NAL Estimated Property Value1200 E Martin Luther King Jr St, Bryan, TX, 77803
Off Market
Highlights
Interior
Bedrooms —
Bathrooms —Exterior
Lot Size5,001 sqft
Land Information
APN176000-0004-0010
Lot Number1
SubdivisionCandy Hill Ph 1
Land UseVacant Land
Legal DescriptionCANDY HILL PH 1, BLOCK 4, LOT 1
Census Tract000401
Assessed Land Value$14,625
Assessment Year2025
About this property
Hard to find vacant tract close to Historic downtown Bryan and TAMU.
Investor Tools
$52,000
Estimated Property Value
$28,253Estimated Mortgage Balance
$23,747Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$317 /month
Positive
Cash Flow Estimate:
$106 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$64/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$512
$14,625
2025
$14,625
N/A
$14,625
Yes (2023)
Tax History
Year
Tax Paid
Assessed Value
2024
$512
$14,625
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jason Bienski
Purchase Money Mortgage
$30,000
No
First
Mar 3, 2023
Mar 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$28,253
$23,747
45%
54%
$180/mo
12.4%