Last 24 Hours
$273,000
NAL Estimated Property Value20159 Fm 974, Bryan, TX, 77808
Off Market
Commercial
Highlights
Interior
Bedrooms —
Bathrooms —Exterior
Lot Size3 acres
Land Information
APN188500-0000-0210
Lot Number21
SubdivisionCedar Oaks Estates
Land UseResidential
Legal DescriptionCEDAR OAKS ESTATES, LOT 21, ACRES 3
Census Tract000103
Assessed Land Value$17,464
Assessed Improvement Value$3,000
Assessment Year2025
About this property
- Approved 10-year fuel contract with major brand distributor contributing up to$1Million for new store construction plus rebate of 3 cents on each gallon - No zoning restrictions - Existing plans for a 9,000 SF c-store building with 10 fuel dispensers, 6 diesel lanes, and 25 truck parking spaces - Only 10 minutes to Bryan-College Station and 20 minutes to Madisonville - Electricity and water available - More than 370’ of frontage on SH-21 and 660’ on Tabor Road (FM 974) - Median crossover at Tabor Road provides full east and west bound access
Investor Tools
$273,000
Estimated Property Value
$226,322Estimated Mortgage Balance
$46,678Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,200 /month
Positive
Cash Flow Estimate:
$3,400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$137/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$277
$20,464
2025
$17,464
$3,000
$20,464
No
Tax History
Year
Tax Paid
Assessed Value
2024
$277
$20,464
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Verabank Na
Purchase Money Mortgage
$243,750
No
First
Jul 26, 2022
Aug 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$226,322
$46,678
17%
83%
$1,462/mo
12.4%