$281,578
NAL Estimated Property Value2401 Woodbend Dr, Bryan, TX, 77803
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
Exterior
Lot Size8,324 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces1
Land Information
APN167500-0301-0020
Lot Number2
SubdivisionBryan Place North Ph 3
Land UseResidential
Legal DescriptionBRYAN PLACE NORTH PH 3, BLOCK 1, LOT 2
Census Tract000301
Assessed Land Value$43,961
Assessed Improvement Value$237,617
Assessment Year2025
About this property
Welcome to this great 3-bedroom, 2-bath home featuring a desirable split floor plan and situated on a large lot in a cul-de-sac, with plenty of outdoor space. The home boasts a 2-car garage, stylish granite countertops, and durable flooring throughout—no carpet, just tile and luxury vinyl plank for easy maintenance. Major updates include a new roof in 2021 and a new AC system installed in 2023, offering peace of mind and energy efficiency. Call today for your private tour—don’t miss your chance to make it yours!
Investor Tools
$281,578
Estimated Property Value
$237,914Estimated Mortgage Balance
$43,664Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,689 /month
Positive
Cash Flow Estimate:
$563 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$624/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,085
$281,578
2025
$43,961
$237,617
$281,578
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,085
$281,578
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Pilgrim Mortgage Llc
Fha
$241,445
Yes
First
Jul 18, 2025
Aug 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$237,914
$43,664
15%
84%
$1,448/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,455/mo
$1,448/mo
+$7/mo
6.2%
