$160,000
NAL Estimated Property Value1418 Park St, Bryan, TX, 77803
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range
FlooringLaminate
Exterior
Lot Size10,001 sqft
Building Information
Year Built1946
Stories1
Land Information
APN256000-0202-0160
Lot Number16
SubdivisionJohn F Ettle Ph 2
Land UseResidential
Legal DescriptionJOHN F ETTLE PH 2, BLOCK 2, LOT 16 (LESS REAR 50')
Census Tract000700
Assessed Land Value$44,500
Assessed Improvement Value$106,036
Assessment Year2025
About this property
Experience the best of both worlds with this fully remodeled 2- bedroom 1-b bathroom home. Located just blocks from Sue Haswell Park and minutes from downtown Bryan, TX, it offers the perfect blend of tranquility and convenience. The home features completely renovated galley kitchen with new cabinets, countertops, and appliances, as well as a stylish new bathroom with all new tile shower surround. Enjoy the abundance of natural light pouring in through the large new Low-E window, making the home feel bright and airy.
Investor Tools
$160,000
Estimated Property Value
$0Estimated Mortgage Balance
$160,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,079 /month
Positive
Cash Flow Estimate:
$360 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$283/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,597
$150,536
2025
$44,500
$106,036
$150,536
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,597
$150,536
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$160,000
100%
0%
$0/mo
