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

$268,580

NAL Estimated Property Value

2005 Shimla Dr, Bryan, TX, 77807

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,374 Sq Ft
price_per_sqft$196.43 / sqft
Year BuiltBuilt in 2017

Property Lead Type:

Off-Market ListAbsentee OwnerHigh EquityCash Buyers

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesElectric Range, Microwave
FlooringCarpet, Tile, Vinyl

Exterior

Exterior FeaturesSprinkler Irrigation
Lot Size5,401 sqft

Building Information

Year Built2017
Stories1
Roof Type105
Garage Spaces2

Land Information

APN246760-0108-0290
Lot Number29
SubdivisionEdgewater Ph 1
Land UseResidential
Legal DescriptionEDGEWATER PH 1, BLOCK 8, LOT 29
Census Tract000206
Assessed Land Value$54,000
Assessed Improvement Value$214,580
Assessment Year2025

About this property

Conveniently located on the booming west side of Aggieland, just minutes from Texas A&M, The ATM Rellis Campus, the TAMU Health Science Center & the Bio Corridor. Located in the popular Edgewater community, this home offers easy living with its open concept design. Spacious living area opens to the kitchen which is complete with granite counters and decorative tiled backsplash. Enjoy the natural light that comes shining through the accent windows in the kitchen just above the counter tops. Large dining room can be used for dining or could even be converted to a study space. Spacious primary bedroom/bath has large walk in shower and massive walk in closet. Additional bathroom has tub and surrounding decorative tile. Large back yard backs up to a green space for additional privacy. New roof and garage door in April 2022, All Appliances are Nego!

Investor Tools

Property Icon
$268,580
Estimated Property Value
$0Estimated Mortgage Balance
$268,580Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,619 /month
Positive
Cash Flow Estimate:
$540 /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
$494/month
$200/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,583
$268,580
2025
$54,000
$214,580
$268,580
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,583
$268,580

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$268,580
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$200/mo
+$1,330/mo
6.8%

City: Bryan

2005 Shimla Dr | Property Details | No Agent List