B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$238,703

2501 Wayside Dr, Bryan, TX, 77802

Off Market

3 Beds

2 Bath

1,466 Sq Ft

Single Family Residence

$135.74 / sqft

Built in 1959

Property Lead Type:

Absentee OwnerHigh EquityCash Buyers

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Garage Available

AppliancesDishwasher, Gas Range

FlooringCarpet, Wood

Exterior

Lot Size15,751 sqft

Building Information

Year Built1959

Stories1

Garage Spaces2

Land Information

APN213000-0215-0040

Lot Number4

SubdivisionCulpepper Manor Ph 2

Land UseResidential

Legal DescriptionCULPEPPER MANOR PH 2, BLOCK 15, LOT 4

Census Tract000800

Assessed Land Value$83,664

Assessed Improvement Value$155,039

Assessment Year2025

About this property

NEW ROOF!! Exceptional opportunity for investors, Airbnb operators, or those seeking student housing near campus. This well-located Bryan home sits on a spacious .36-acre lot in a high-demand rental area with outstanding proximity to everyday amenities and Texas A&M access. Enjoy walking distance to H-E-B, shopping, dining, and entertainment, plus 4–5 blocks from Texas A&M bus stops, offering quick and convenient transportation to Texas A&M University all while benefiting from lower Bryan city taxes. The large lot provides flexibility for future expansion, additional parking, outdoor entertaining areas, or value-add improvements to maximize rental income. Located near major roadways, medical facilities, and campus-area attractions, this property checks every box for a high-performing investment. Whether you’re building a rental portfolio, seeking an Airbnb-ready location, or targeting student housing demand, this property delivers location, land, and long-term upside.

Investor Tools

$238,703

Estimated Property Value

$88,369Estimated Mortgage Balance

$178,192Estimated Equity

63% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,432 /month

Positive

Cash Flow Estimate:

$477 /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

$482/month

No HOA

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$4,585

$238,703

2025

$83,664

$155,039

$238,703

Tax History

Year

Tax Paid

Assessed Value

2024

$4,585

$238,703

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

N/A

$238,703

100%

$0/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,510/mo

N/A

+$1,510/mo

7.6%

Learn About the Market: Opportunity in Texas

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 This Area