$353,000
1903 Stubbs Drive, Bryan, TX, 77807
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesBuilt In Electric Oven, Dishwasher, Electric Water Heater, Disposal, Microwave, Water Heater, Energy Star Qualified Appliances
FlooringCarpet, Tile, Vinyl
Exterior
Exterior FeaturesSprinkler Irrigation
Lot Size6,011 sqft
Building Information
Garage Spaces2
Land Information
APN544550-0103-0020
Lot Number2
SubdivisionRock Pointe Ph 1
Land UseVacant-Residential Lot
Legal DescriptionROCK POINTE PH 1, BLOCK 3, LOT 2, ACRES 0.138
Census Tract000206
Assessed Land Value$54,000
Assessment Year2025
About this property
Discover The Jade—a brilliantly designed open-concept home that maximizes space without compromising on style! Featuring 3 bedrooms, 2 bathrooms, and a versatile office/flex room, this layout offers both functionality and flair. Retreat to the serene primary suite, complete with a luxurious bathroom featuring a walk-in shower, separate tub, double vanities, and stunning tile accents. Enjoy the spacious living area and a kitchen with an island and bar seating, perfect for gatherings. The Jade is your ideal sanctuary!
Investor Tools
$496,374Estimated Mortgage Balance
$363,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,178 /month
Positive
Cash Flow Estimate:
$726 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$151/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
N/A
$54,000
2025
$54,000
N/A
$54,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
N/A
$54,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank
Unknown
$250,000
No
First
Feb 17, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$496,374
N/A
0%
137%
$2,998/mo
