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

$222,626

NAL Estimated Property Value

1280 Cottage Grove Cir, Bryan, TX, 77801

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,173 Sq Ft
price_per_sqft$193.44 / sqft
Year BuiltBuilt in 2010

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling

Exterior

Lot Size5,384 sqft

Building Information

Year Built2010
Stories1
Roof Type105
Garage Spaces1

Land Information

APN198970-0221-0460
Lot Number46
SubdivisionCottage Grove Ph 2b
Land UseResidential
Legal DescriptionCOTTAGE GROVE PH 2B, BLOCK 1, LOT 46
Census Tract000605
Assessed Land Value$36,000
Assessed Improvement Value$186,626
Assessment Year2025

About this property

Are you tired of paying rent for yourself, for your kids, or are you looking for an investment property? This affordably priced, darling, 3/2/2 home is ready for new ownership! It's nestled in the Cottage Grove subdivision and is in a fantastic location! It's less than 10 minutes from TAMU and Blinn College. Midtown Park, shopping, restaurants, and medical facilities are also very close by! The home has been well-maintained and the subdivision is pretty and quiet. Interior features are a large family room and a separate dining area, The kitchen has a gas range. Kitchen and baths have granite counter tops. The master bedroom is large with a large, walk-in closet. All living areas have ceiling fans with light fixtures. Exterior features are a large back yard with a pergola and deck, and an extended deck, affording outdoor entertaining. or just relaxing after a long day! The roof is less than 3 years old. Don't miss this jewel! Call me for a viewing today!

Investor Tools

Property Icon
$222,626
Estimated Property Value
$177,962Estimated Mortgage Balance
$44,664Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,361 /month
Positive
Cash Flow Estimate:
$454 /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
$468/month
$275/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,507
$222,626
2025
$36,000
$186,626
$222,626
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,507
$222,626

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primeway Fcu
Conventional
$188,000
No
First
Jun 12, 2023
Jul 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$177,962
$49,038
21%
80%
$1,128/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,455/mo
$1,403/mo
+$52/mo
7.8%

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...

1280 Cottage Grove Cir | Property Details | No Agent List