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
Street View of property
Street View

$186,417

NAL Estimated Property Value

2401 De Lee St, Bryan, TX, 77802

Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths1,090 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$169.72 / sqft
Year BuiltBuilt in 1976

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
AppliancesElectric Water Heater, Water Heater
FlooringTile

Exterior

Lot Size5,031 sqft

Building Information

Year Built1976
Stories1
Garage Spaces2

Land Information

APN413000-0005-0010
Lot Number1B
SubdivisionMemorial Village
Land UseResidential
Legal DescriptionMEMORIAL VILLAGE, BLOCK 5 REPLAT, LOT 1B
Census Tract001901
Assessed Land Value$35,000
Assessed Improvement Value$151,417
Assessment Year2025

About this property

This townhome is a true gem in the heart of Bryan, a block over from St. Joseph's medical complex, less than a mile from Blinn College, and less than 4 miles from Texas A&M! 2 bedrooms, 1 bath, open kitchen/ dining/ living floor plan with high ceilings, and best of all, a fireplace, backyard, and GARAGE! The bedrooms are truly so spacious, plus a roomy bathroom with laundry and extra storage. Check out the brand new decking in the back to enjoy your own haven to garden or relax. This home has been consistently rented for many years and cared for by the owner. No HOA here keeps costs down. Call for a private tour today!

Investor Tools

Property Icon
$186,417
Estimated Property Value
$146,908Estimated Mortgage Balance
$39,509Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,119 /month
Positive
Cash Flow Estimate:
$373 /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
$358/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,369
$186,417
2025
$35,000
$151,417
$186,417
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,369
$186,417

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jeffrey Steelman Etal
Purchase Money Mortgage
$150,000
No
First
Mar 28, 2025
Mar 2040

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,908
$39,509
21%
79%
$900/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,060/mo
$900/mo
+$160/mo
6.8%

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...

2401 De Lee St | Property Details | No Agent List