Last 24 Hours
$477,500
2503/2504 Emerald Dr Drive, Bryan, TX, 77803
On Market
Just Added
6 Beds
3 Bath
1,400 Sq Ft
Single Family Residence
$341.07 / sqft
Built in 1981Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 6
Bathrooms 3AppliancesElectric Water Heater, Water Heater
Exterior
Lot Size30,000 sqft
Building Information
Year Built1982
Stories1
Land Information
APN641000-0017-0080
Lot Number8,11,LO
SubdivisionMargaret Wallace
Land UseResidential-Single Family
Legal DescriptionMARGARET WALLACE, BLOCK 17, LOT 8-11
Census Tract000301
Assessed Land Value$68,850
Assessed Improvement Value$195,870
Assessment Year2025
About this property
Here is your opportunity to own 10 lots in Bryan TX, total of 1.6+- acres. These lots are at the end of Emerald Dr. 6 lots on the left side and 4 lots on the right side. Left side has a leased (mo to mo) 3 bed 2 bath single wide mobile home and rt side has a leased (mo to mo) 3 bed 2 bath brick home. Ready to be developed or keep as is and add more homes or modular homes. This property could be a long term income producing investment.
Investor Tools
$0Estimated Mortgage Balance
$254,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,865 /month
Positive
Cash Flow Estimate:
$955 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$417/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,731
$224,924
2025
$68,850
$195,870
$264,720
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,731
$224,924
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$254,000
100%
0%
$0/mo
12.4%