Last 24 Hours
$166,000
NAL Estimated Property Value2207 Staunton Dr, Bryan, TX, 77803
Off Market
4 Beds
1 Bath
1,355 Sq Ft
Single Family Residence
$62.36 / sqft
Built in 1955Property Lead Type:
Deal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 4
Bathrooms Full 1Exterior
Lot Size9,374 sqft
Building Information
Year Built1955
Stories1
Land Information
APN641000-0013-0040
Lot Number4,30,LO
SubdivisionMargaret Wallace
Land UseResidential
Legal DescriptionMARGARET WALLACE, BLOCK 13, LOT 4 & 30' OF 5
Census Tract000301
Assessed Land Value$45,375
Assessed Improvement Value$141,420
Assessment Year2025
About this property
In a convenient location just a couple of miles away from H-E-B, parks, schools and shopping is this 4 bedroom, 1 bathroom home. Offering at least 1,400 sq ft interior and a 9,375 sq ft lot with mature trees and a large shed in the backyard this house has the framework of a profitable income property. The strenuous demolition work is mostly complete and this home is ready for improvements, investors will appreciate the pier and beam foundation and unconfined structure to design this property to its fullest potential.
Investor Tools
$166,000
Estimated Property Value
$0Estimated Mortgage Balance
$166,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$996 /month
Positive
Cash Flow Estimate:
$332 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$289/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,640
$159,120
2025
$45,375
$141,420
$186,795
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,640
$159,120
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$159,120
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,455/mo
N/A
+$1,455/mo
10.5%
12.4%