$137,228
NAL Estimated Property Value2100 Windsor 28, Bryan, TX, 77802
Off Market
Property Lead Type:
High EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Refrigerator, Water Heater, Dryer, Washer
FlooringVinyl
Exterior
Lot Size2,274 sqft
Building Information
Year Built1980
Stories1
Land Information
APN473000-0200-0280
SubdivisionOak Ridge Condos Ph 2
Land UseResidential
Legal DescriptionOAK RIDGE CONDOS PH 2, BLDG G, UNIT 28
Census Tract001902
Assessed Land Value$28,500
Assessed Improvement Value$108,728
Assessment Year2025
About this property
Charming single-story 1-bedroom, 1 bathroom condo in a highly convenient location near Bryan High School, with easy access to shopping, dining and everyday essentials. This well-maintained home features fresh interior paint throughout, durable solid surface flooring for a clean, modern look and a designated parking spot located near the property. The open layout offers comfortable living, while the private fenced patio provides a great space for relaxing or entertaining.
Investor Tools
$137,228
Estimated Property Value
$0Estimated Mortgage Balance
$137,228Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$823 /month
Positive
Cash Flow Estimate:
$274 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$268/month
$178/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,526
$137,228
2025
$28,500
$108,728
$137,228
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,526
$137,228
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$137,228
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$940/mo
$179/mo
+$761/mo
8.2%
