Last 24 Hours
$1,400
1326 Prairie Drive 221, Bryan, TX, 77803
Pending
Lease
2 Beds
2 Bath
1,091 Sq Ft
Condos / Townhouses
$1.28 / sqft
Built in 2022Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Heating Central
CoolingAppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Microwave, Refrigerator, Water Heater, Dryer, Washer
FlooringCarpet, Vinyl
Exterior
Private PoolLot Size5,184 sqft
Building Information
Year Built2022
Stories1
Roof Type105
Land Information
APN101200-0101-0221
SubdivisionAcademy Condominiums
Land UseResidential
Legal DescriptionACADEMY CONDOMINIUMS, BLDG 2, UNIT 221 BLDG 2, UNIT 221
Census Tract000402
Assessed Land Value$18,895
Assessed Improvement Value$205,947
Assessment Year2025
About this property
AVAILABLE FOR A QUICK MOVE-IN. Offering this upstairs-open concept 2 bedroom, 2 bathroom floor plan. Featuring granite countertops, vinyl plank flooring in the main living areas and carpet in the bedrooms. All appliances provided, including a washer and dryer. Located only 6 minutes to Downtown Bryan, 15 minutes to Texas A&M University, and 4 minutes to Blinn College. A pool, outdoor kitchen, fitness center, and gated perimeter ( all to come) provide amenities that make this complex attractive. All leases participate in the Latchel Resident Benefit package. The additional fee for this package is $30 per month. A description of the resident benefit package is attached.
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$465/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,451
$224,842
2025
$18,895
$205,947
$224,842
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,451
$224,842
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$224,842
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,024/mo
N/A
+$1,024/mo
5.5%
12.4%