$416,000
NAL Estimated Property Value1906 Barak Ln, Bryan, TX, 77802
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Water Heater
Exterior
Lot Size10,960 sqft
Building Information
Year Built1982
Stories1
Land Information
APN303000-0002-0034
Lot Number3D
SubdivisionGreenfield Plaza
Land UseResidential
Legal DescriptionGREENFIELD PLAZA, BLOCK 2, LOT 3D
Census Tract001902
Assessed Land Value$51,500
Assessed Improvement Value$173,638
Assessment Year2025
About this property
Fully-occupied 4plex across from Bryan High School generating over $3200 per month. Each unit is townhome-style with 2 bedrooms, 1 bathroom, washer/dryer connections, and fenced backyard. Great location with schools, restaurants, and shopping close by. Seller willing to carry note. Message for details.
Investor Tools
$416,000
Estimated Property Value
$364,892Estimated Mortgage Balance
$51,108Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,519 /month
Positive
Cash Flow Estimate:
$840 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$572/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,784
$225,138
2025
$51,500
$173,638
$225,138
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,784
$225,138
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cody Begg
Seller Carryback / Seller Financing / Seller Take-Back
$372,000
No
First
Apr 11, 2025
Apr 2032
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$364,892
$51,108
12%
88%
$2,231/mo
