Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$122,000

NAL Estimated Property Value

1204 W 18th St, Bryan, TX, 77803

Off MarketInfo
Beds3 Beds
Baths1 Bath
Baths812 Sq Ft
price_per_sqft$184.73 / sqft
Year BuiltBuilt in 1960

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Garage AvailableGarage Available
AppliancesGas Range
FlooringCarpet, Vinyl

Exterior

Lot Size6,874 sqft

Building Information

Year Built1940
Stories1
Garage Spaces1

Land Information

APN650000-0000-0250
Lot Number25
SubdivisionWest Side
Land UseResidential
Legal DescriptionWEST SIDE, LOT 25
Census Tract000501
Assessed Land Value$22,550
Assessed Improvement Value$65,270
Assessment Year2025

About this property

Craving a place with your own fenced-in backyard? Look no further! This charming 3-bedroom, 1-bathroom home in Bryan offers the perfect blend of comfort and convenience. Step inside and be greeted by a fresh, modern feel. Brand new bathroom and kitchen cabinets, while the new carpet and vinyl flooring provide a cozy and stylish touch. The floorplan maximizes space, making it ideal for anyone who wants a low-maintenance lifestyle without sacrificing comfort. Love spending time outdoors? The fenced-in backyard is your own private oasis – perfect for entertaining friends, letting your furry companion roam free, or simply relaxing under the Texas sky. Plus, the convenience factor can't be beat! This gem is located near downtown Bryan, putting you steps away from all the shops, restaurants, and vibrant night life you crave. Don't miss out on this chance to make this charming home yours! Ready to see it for yourself? Contact us today!

Investor Tools

Property Icon
$122,000
Estimated Property Value
$177,905Estimated Mortgage Balance
$0Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$900 /month
Positive
Cash Flow Estimate:
$300 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$117/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$793
$83,586
2025
$22,550
$65,270
$87,820
No

Tax History

Year
Tax Paid
Assessed Value
2024
$793
$83,586

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Movement Mortgage
Fha
$181,649
Yes
First
Mar 18, 2025
Apr 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,905
N/A
0%
146%
$1,090/mo

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Bryan

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1204 W 18th St | Property Details | No Agent List