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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$402,562

NAL Estimated Property Value

1903 Shimla Court, Bryan, TX, 77807

Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths2,627 Sq Ft
price_per_sqft$148.08 / sqft
Year BuiltBuilt in 2022

Property Lead Type:

Off-Market ListHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Bathrooms Half 1Bathrooms Half 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher
FlooringCarpet, Laminate, Tile

Exterior

Lot Size11,940 sqft

Building Information

Year Built2022
Stories2
Roof Type105
Garage Spaces2

Land Information

APN246760-0321-0140
Lot Number14
SubdivisionEdgewater Ph 3
Land UseResidential
Legal DescriptionEDGEWATER PH 3, BLOCK 21, LOT 14
Census Tract000206
Assessed Land Value$54,000
Assessed Improvement Value$348,562
Assessment Year2025

About this property

Discover your perfect haven in this delightful 4-bedroom, 3-bath home nestled in the serene charm of a cul-de-sac in Bryan, TX. This property boasts a spacious interior and a large outdoor area that meets all your living needs. Upon entering through the grand entryway, you're greeted with an abundance of natural light that flows effortlessly through the home's large windows, creating an inviting atmosphere. The versatile floor plan features a spacious kitchen with an eat-in bar. Adjacent, you'll find a separate formal dining room and a cozy breakfast room. The downstairs living room offers a perfect space for relaxation, while an additional living area upstairs provides flexibility for entertainment or conversion into a media or game room. Attention to detail and great layout ensure each bedroom is spacious and offering comfort and privacy. Outside, the home shines with its expansive yard. The location at the end of a quiet cul-de-sac enhances privacy and safety.

Investor Tools

Property Icon
$402,562
Estimated Property Value
$286,031Estimated Mortgage Balance
$116,531Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,415 /month
Positive
Cash Flow Estimate:
$805 /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
$784/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,392
$402,562
2025
$54,000
$348,562
$402,562
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,392
$402,562

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Laraby Financial Group Inc
Conventional
$308,615
No
First
Jul 27, 2022
Aug 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$286,031
$116,531
28%
71%
$1,851/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,660/mo
$1,851/mo
$-191/mo
4.9%

City: Bryan

1903 Shimla Court | Property Details | No Agent List