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
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$128,918

NAL Estimated Property Value

2323 De Lee St Apt 32, Bryan, TX, 77802

Off MarketInfo
Beds1 Beds
Baths1 Bath
Baths788 Sq Ft
price_per_sqft$146.45 / sqft
Year BuiltBuilt in 1980

Property Lead Type:

Absentee OwnerVacant Homes

Highlights

Interior

Bedrooms 1Bedrooms 1
Bathrooms Full 1Bathrooms Full 1
AppliancesCooktop, Dishwasher, Electric Range, Disposal, Refrigerator, Water Heater, Dryer, Electric Water Heater, Washer
FlooringWood

Exterior

Exterior FeaturesSprinkler Irrigation
Lot Size2,195 sqft

Building Information

Year Built1980
Stories1

Land Information

APN585000-0007-0320
SubdivisionStone Circle Condos
Land UseResidential
Legal DescriptionSTONE CIRCLE CONDOS, BLDG G, UNIT 32
Census Tract001901
Assessed Land Value$8,890
Assessed Improvement Value$120,028
Assessment Year2025

About this property

One bedroom, one bath conveniently located Condo unit. Complex consists of one bedroom, two bedroom and three bedroom units. Combination of one story and two story units. Stonecircle units is a mix of owner occupied and rental units. HOA pays for water use for all unites and complex insurance and landscaping. Quiet Street, Quiet Neighborhood. Parking directly in front of unit with cluster mailbox close to unit. Unit is vacant and on lockbox.

Investor Tools

Property Icon
$128,918
Estimated Property Value
$93,042Estimated Mortgage Balance
$35,876Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$774 /month
Positive
Cash Flow Estimate:
$258 /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
$245/month
$173/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,297
$128,918
2025
$8,890
$120,028
$128,918
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,297
$128,918

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Nationstar Mortgage Llc
Conventional
$95,000
No
First
Mar 5, 2025
Apr 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$93,042
$35,876
27%
72%
$570/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$940/mo
$743/mo
+$197/mo
8.7%

City: Bryan

2323 De Lee St Apt 32 | Property Details | No Agent List