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

$162,977

2411 De Lee St Apt 1, Bryan, TX, 77802

Off MarketInfo
Beds2 Beds
Baths2 Bath
Baths1,056 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$1.14 / sqft
Year BuiltBuilt in 1980

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
AppliancesDishwasher, Electric Range, Electric Water Heater, Refrigerator, Water Heater, Washer
FlooringCarpet, Laminate

Exterior

Lot Size3,132 sqft

Building Information

Year Built1980
Stories1

Land Information

APN585000-0001-0010
SubdivisionStone Circle Condos
Land UseResidential
Legal DescriptionSTONE CIRCLE CONDOS, BLDG A, UNIT 1
Census Tract001901
Assessed Land Value$12,677
Assessed Improvement Value$150,300
Assessment Year2025

About this property

Central 2B/1 and half bath condo in Bryan, TX for immediate move-in. .2 miles from TAMU route 12 Reveille and public transportation stop. Shopping, entertainment, restaurants are minutes from property. A patio area is located in front of condo enclosed with a wooden fence and complimented with a garden storage shed for your convenience. Lawn maintenance, monthly water bill are included with monthly rent. Condo offers 2 parking spaces for your convenience! Call today for your showing!

Investor Tools

Property Icon
$162,977
Estimated Property Value
$61,514Estimated Mortgage Balance
$133,383Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$978 /month
Positive
Cash Flow Estimate:
$326 /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
$317/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,986
$162,977
2025
$12,677
$150,300
$162,977
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,986
$162,977

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Suntrust Mortgage Inc
Fha
$61,514
Yes
First
Aug 25, 2006
Sep 2036

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$29,594
$133,383
81%
18%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,060/mo
N/A
+$1,060/mo
7.8%

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...

2411 De Lee St Apt 1 | Property Details | No Agent List