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

$257,477

NAL Estimated Property Value

2117 Heritage Meadow Ln, Bryan, TX, 77803

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,366 Sq Ft
price_per_sqft$188.49 / sqft
Year BuiltBuilt in 2021

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDisposal, Microwave, Dishwasher
FlooringLaminate, Tile

Exterior

Lot Size7,187 sqft

Building Information

Year Built2021
Stories1
Roof Type105
Garage Spaces2

Land Information

APN320250-0002-0050
Lot Number5
SubdivisionHeritage Meadow
Land UseResidential
Legal DescriptionHERITAGE MEADOW, BLOCK 2, LOT 5
Census Tract000302
Assessed Land Value$49,000
Assessed Improvement Value$208,477
Assessment Year2025

About this property

This inviting 3-bedroom, 2-bathroom home features gorgeous vinyl plank floors throughout, adding warmth and style to every room. The open layout includes a dedicated study or office space—perfect for working from home or quiet reading. The primary bathroom offers a large soaking tub for ultimate relaxation. Throughout the home you will also find gorgeous quartz countertops and blinds on every window. The kitchen is a chef's dream, with plenty of countertop space for prepping and an open layout for all your entertaining needs. Step outside to enjoy a generously sized backyard, with flower filled planter boxes, ideal for outdoor activities or entertaining. A comfortable, well-appointed home with flexible living space and modern touches.

Investor Tools

Property Icon
$257,477
Estimated Property Value
$195,105Estimated Mortgage Balance
$62,372Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,584 /month
Positive
Cash Flow Estimate:
$528 /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
$491/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,610
$257,477
2025
$49,000
$208,477
$257,477
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,610
$257,477

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$198,000
No
First
Jul 7, 2025
Aug 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$195,105
$62,372
24%
76%
$1,188/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,455/mo
$1,188/mo
+$267/mo
6.8%

City: Bryan

2117 Heritage Meadow Ln | Property Details | No Agent List