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

$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%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Bryan

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

2005 Shimla Dr | Property Details | No Agent List