Last 24 Hours
$600,000
NAL Estimated Property Value2004 W Highway 21, Bryan, TX, 77803
Off Market
Commercial
— Beds
— Bath
2,250 Sq Ft
$266.67 / sqft
Built in 1976About this property
High visibility location on State Hwy 21 on west side of Bryan Property zoned C-3 by City of Bryan No flood plain according to mapping City of Bryan water, electric and sewer Fiber along Newton St and State Hwy 21 Good circulation Located within an Opportunity Zone Existing buildings include a mobile home, tavern and kennels. All buildings in need of major renovation or demolition Traffic count on Hwy 21: 19,848
Investor Tools
$600,000
Estimated Property Value
$0Estimated Mortgage Balance
$600,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,600 /month
Positive
Cash Flow Estimate:
$1,200 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$X/month
No HOA
5.947%
12.4%