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

$264,467

NAL Estimated Property Value

1207 Henderson St, Bryan, TX, 77803

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,306 Sq Ft
price_per_sqft$187.6 / sqft
Year BuiltBuilt in 2023

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher
FlooringCarpet, Tile, Vinyl

Exterior

Lot Size5,449 sqft

Building Information

Year Built2023
Stories1
Roof Type105

Land Information

APN349000-0001-0290
Lot Number29
SubdivisionJames
Land UseVacant Land
Legal DescriptionJAMES, BLOCK 1, LOT 29
Census Tract000401
Assessed Land Value$20,383
Assessed Improvement Value$244,084
Assessment Year2025

About this property

Stunning NEW BUILD to be completed end of May! This 3 bedroom, 2 bathroom, 1,306 square foot home boasts precise craftsmanship and gorgeous details! Open floor plan with raised ceilings, custom cabinetry, recessed lighting, quartz countertops, under mount sinks, and too many amenities to list! Vinyl plank wood flooring in main areas, tile flooring in bathrooms, carpet in bedrooms. Entertain around the gorgeous oversized kitchen island. The primary bedroom boasts a spacious walk-in closet. In house laundry. Enjoy the outdoors surrounded by the freshly sodded backyard with wooden privacy fence. Double pane Low E insulated windows, 30 year 3 tab composition shingle roof, and 3 ton heat pump HVAC system. Showcasing excellent construction and artful details, this new build home is ready for you!

Investor Tools

Property Icon
$264,467
Estimated Property Value
$231,673Estimated Mortgage Balance
$32,794Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,587 /month
Positive
Cash Flow Estimate:
$529 /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
$591/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,769
$264,467
2025
$20,383
$244,084
$264,467
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,769
$264,467

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Mortgage Research Center Llc
Va
$238,024
Yes
First
Nov 7, 2024
Dec 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$231,673
$32,794
12%
88%
$1,428/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,455/mo
$1,428/mo
+$27/mo
6.6%

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...

1207 Henderson St | Property Details | No Agent List