$205,980
NAL Estimated Property Value1500 Simon Ave, Brenham, TX, 77833
Off Market
Property Lead Type:
Deal ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size9,975 sqft
Building Information
Year Built1991
Land Information
APN4850-005-00100
Lot Number1,2
SubdivisionPost Oak Grove
Land UseResidential
Legal DescriptionPOST OAK GROVE, BLOCK 5, LOT 1 & 2, (1500 SIMON)
Census Tract170100
Assessed Land Value$39,100
Assessed Improvement Value$166,880
Assessment Year2025
About this property
INVESTMENT OPPORTUNITY! This fixer-upper is a former rental property that sits on two city lots and is being sold AS IS. According to the City of Brenham Zoning website, this property is zoned R2 Mixed Residential.
Investor Tools
$205,980
Estimated Property Value
$204,205Estimated Mortgage Balance
$1,775Estimated Equity
2% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,236 /month
Positive
Cash Flow Estimate:
$412 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$371/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,427
$205,980
2025
$39,100
$166,880
$205,980
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,427
$205,980
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fayette Savings Bank Ssb
Commercial
$210,800
No
First
Aug 27, 2024
Aug 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$204,205
$5,795
2%
99%
$1,264/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,390/mo
$1,264/mo
+$126/mo
8.1%
