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

$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%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Bryan

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

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