Last 24 Hours
$259,176
NAL Estimated Property Value2129 Eastwood Ct, Bryan, TX, 77803
Off Market
3 Beds
3 Bath
1,673 Sq Ft
$108.19 / sqft
Built in 2018Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2Bathrooms Half 1
Garage Available
Heating Central
CoolingAppliancesDishwasher, Gas Range
Exterior
Lot Size3,894 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces1
Land Information
APN558000-0101-0510
Lot Number51
SubdivisionSaladiner Ph 1
Land UseResidential
Legal DescriptionSALADINER PH 1, BLOCK 1, LOT 51
Census Tract000301
Assessed Land Value$49,000
Assessed Improvement Value$217,660
Assessment Year2025
About this property
The Reveille Plan - 2 story home, 3 bedrooms and 2.5 baths. The laundry room is conveniently located upstairs with all bedrooms. Features wood-style flooring. raised panel interior doors, 2-inch blinds, 2-car garage, fully fenced back yard with automated sprinkler systems and MORE!
Investor Tools
$259,176
Estimated Property Value
$195,149Estimated Mortgage Balance
$64,027Estimated Equity
24% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,555 /month
Positive
Cash Flow Estimate:
$518 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$466/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,299
$259,176
2025
$49,000
$217,660
$266,660
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,299
$259,176
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranteed Rate Inc
Va
$214,515
Yes
First
Aug 13, 2021
Sep 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$195,149
$64,027
24%
75%
$1,287/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,455/mo
$1,587/mo
$-132/mo
6.7%
12.4%