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

$256,730

NAL Estimated Property Value

213 W 22nd St, Bryan, TX, 77803

Off MarketInfo
Beds1 Beds
Baths2 Bath
Baths900 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$249.89 / sqft
Year BuiltBuilt in 2021

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
Bathrooms Half 1Bathrooms Half 1
Heating CentralHeating Central
CoolingCooling
AppliancesElectric Oven, Built-In Electric Oven, Dishwasher, Microwave, Refrigerator, Dryer, Washer
FlooringCarpet, Concrete

Exterior

Lot Size958 sqft

Building Information

Year Built2021
Stories2
Roof Type105

Land Information

APN191000-0122-0002
Lot Number2R
SubdivisionCity Of Bryan Townsite
Land UseResidential
Legal DescriptionCITY OF BRYAN TOWNSITE, BLOCK 122, LOT 2R
Census Tract000603
Assessed Land Value$50,000
Assessed Improvement Value$206,730
Assessment Year2025

About this property

Great newer townhome located in Historic Downtown Bryan, just minutes from local shops, dining, entertainment, Texas A&M University, and Blinn College. This well-designed unit features an open-concept floor plan with butcher block countertops, tile backsplash, and a spacious island complete with a large sink — good for both everyday living and entertaining. Enjoy your own private, fenced backyard space, great for relaxing or hosting guests. Upstairs offers a versatile open area that can serve as a sitting room, home office, guest space, or nursery. The primary bedroom includes a beautifully tiled, free-standing shower, dual closets with stylish barn doors, and a unique accent wall that adds character and charm. This townhome combines modern finishes with a convenient location for comfortable, low-maintenance living. Please call to schedule your private tour today!

Investor Tools

Property Icon
$256,730
Estimated Property Value
$157,046Estimated Mortgage Balance
$99,684Estimated Equity
38% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,540 /month
Positive
Cash Flow Estimate:
$513 /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
$475/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,413
$256,730
2025
$50,000
$206,730
$256,730
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,413
$256,730

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nations Lending Corp
Conventional
$157,500
No
First
Mar 5, 2026
Apr 2056

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$157,046
$99,684
38%
61%
$945/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$904/mo
$945/mo
$-41/mo
4.2%

City: Bryan

213 W 22nd St | Property Details | No Agent List