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
Main property image
Days91Days on Market
Views2view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$275,000

2402 Pleasant Rose Circle, Bryan, TX, 77808

On MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,434 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$191.77 / sqft
Year BuiltBuilt in 2006

Property Lead Type:

Must-SellAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater, Water Heater
FlooringTile, Vinyl

Exterior

Exterior FeaturesSprinkler Irrigation
Lot Size8,050 sqft

Building Information

Year Built2006
Stories1
Roof Type105
Garage Spaces2

Land Information

APN118500-0301-0060
Lot Number6
SubdivisionAustin's Colony Ph 3
Land UseResidential
Legal DescriptionAUSTIN'S COLONY PH 3, BLOCK 1, LOT 6
Census Tract000107
Assessed Land Value$64,350
Assessed Improvement Value$193,544
Assessment Year2025

About this property

$2,500 in seller concessions offered! Investors take a look at this well-maintained 3-bedroom, 2-bath home located in the Austin’s Colony subdivision. It is leased starting July 1 at $2000/month. Designed for comfortable everyday living, the open-concept layout seamlessly connects the kitchen and living room—creating a warm and inviting space for gathering or entertaining. The living room features a cozy fireplace, adding both charm and functionality. The primary suite offers a relaxing retreat with a spacious bathroom complete with double sinks, a soaking tub, a separate shower, and a walk-in closet. Step outside to enjoy the covered back patio overlooking a fenced backyard— for outdoor dining, pets, or play. Additional highlights include a 2-car garage and a functional layout that fits a variety of lifestyles. Owner financing available.

Investor Tools

$175,086Estimated Mortgage Balance
$116,914Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,752 /month
Positive
Cash Flow Estimate:
$584 /month

Interested in this property?

Viet Ha

eXp Realty, LLC

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$525/month
$200/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,838
$257,894
2025
$64,350
$193,544
$257,894
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,838
$257,894

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alliance Bank Central Texas
Open End Mortgage / Open End With Future Advance Clause
$176,625
No
First
Nov 12, 2025
Nov 2030

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$175,086
$116,914
40%
60%
$1,059/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$1,259/mo
+$271/mo
6.3%

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...

2402 Pleasant Rose Circle | Property Details | No Agent List