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
Street View of property
Street View
A
NoAgentList RatingHow are grades calculated? Info

$118,000

1506 Graham Dr, Bryan, TX, 77803

$144,915 ARVInfo
Off MarketInfo
Beds3 Beds
Baths1 Bath
Baths912 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$142.54 / sqft
Year BuiltBuilt in 1940

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
AppliancesWater Heater, Dryer, Washer
FlooringTile

Exterior

Lot Size6,952 sqft

Building Information

Year Built1940
Stories1
Garage Spaces2

Land Information

APN313000-0004-0080
Lot Number8
SubdivisionHanus
Land UseResidential
Legal DescriptionHANUS, BLOCK 4, LOT 8 (PT OF)
Census Tract000603
Assessed Land Value$20,016
Assessed Improvement Value$80,571
Assessment Year2025

About this property

Great investment opportunity in the heart of Bryan, TX! This single family home features three bedrooms, one bath and a functional split layout. Currently leased month to month with a positive return, great for people looking for immediate cash flow. This property offers ample parking and a large garage/workshop in the back. Conveniently located near shopping, dining and local amenities. Selling "As Is". Call today to schedule your showing.

Investor Tools

Property Icon
$118,000
Estimated Property Value
$96,000Estimated Mortgage Balance
$22,556Estimated Equity
19% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$144,915
Rent-to-Value Ratio: 0.72%
Rent Estimate
$780 /month
Positive
Cash Flow Estimate:
$260 /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
$374/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,902
$100,587
2025
$20,016
$80,571
$100,587
Yes (2023)

Tax History

Year
Tax Paid
Assessed Value
2024
$3,902
$100,587

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Plains State Bank
Unknown
$96,000
No
First
Jan 2, 2026
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$95,444
$22,556
19%
81%
$576/mo

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...

1506 Graham Dr | Property Details | No Agent List