$358,000
NAL Estimated Property Value2207 Young Pl, Bryan, TX, 77807
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Refrigerator
Exterior
Lot Size7,584 sqft
Building Information
Year Built1983
Stories1
Land Information
APN378000-0402-0060
Lot Number6
SubdivisionLa Brisa Ph 4
Land UseResidential
Legal DescriptionLA BRISA PH 4, BLOCK B, LOT 6
Census Tract000203
Assessed Land Value$43,000
Assessed Improvement Value$111,069
Assessment Year2025
About this property
Fully-Leased duplex with revenue of $1800/month. Each unit has 2 bedrooms, 1 bathroom, a washer and dryer, and a fenced backyard. Brand new roof. Leases expire 5/31/2026. 7 CAP and 1.2 DSCR.
Investor Tools
$358,000
Estimated Property Value
$0Estimated Mortgage Balance
$358,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,148 /month
Positive
Cash Flow Estimate:
$716 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$369/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,644
$154,069
2025
$43,000
$111,069
$154,069
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,644
$154,069
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$247,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,080/mo
N/A
+$1,080/mo
3.6%
