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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$415,000

2504 Memorial Dr, Bryan, TX, 77802

On MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,379 Sq Ft
price_per_sqft$174.44 / sqft
Year BuiltBuilt in 1969

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
AppliancesBuilt In Gas Oven, Cooktop, Dishwasher, Gas Water Heater, Multiple Water Heaters, Tankless Water Heater
FlooringCarpet, Tile

Exterior

Private PoolPrivate Pool
Exterior FeaturesSprinkler Irrigation
Lot Size10,799 sqft

Building Information

Year Built1969
Stories1
Garage Spaces3

Land Information

APN411000-0006-0140
Lot Number14
SubdivisionMemorial Forest Ph 1
Land UseResidential
Legal DescriptionMEMORIAL FOREST PH 1, BLOCK 6, LOT 14
Census Tract001901
Assessed Land Value$70,956
Assessed Improvement Value$265,174
Assessment Year2025

About this property

Some people renovate a house. These sellers reimagined one. Starting with a well-built 1969 home in an outstanding Bryan location just across 29th Street from St. Joseph Health, they rebuilt it from the inside out—and the results are truly outstanding! Nearly every surface has been updated, including Pella windows, a new roof (2026), flooring, interior and exterior doors, trim, lighting, paint, bathrooms, Hardie siding, gutters, sidewalks, and more. The beautifully redesigned kitchen features custom cabinetry, quartz countertops, a downdraft cooktop, wall oven, built-in microwave, dishwasher, and a Bosch refrigerator that conveys. Two Rinnai tankless water heaters, updated electrical components, and countless thoughtful improvements add peace of mind. The spacious primary suite offers French doors to the patio, a stunning walk-in shower with glass enclosure, and a custom closet organization system. Outside, enjoy your own backyard retreat on a generous quarter-acre lot with an in-ground pool, an Elite Crete patio, tongue-and-groove pine ceiling in the carport, and plenty of space to relax or entertain. This is the perfect blend of timeless character, modern updates, and an exceptional location - offering the charm of an established neighborhood with the confidence that the hard work has already been done. Ask for the comprehensive list of updates - it's impressive! And then schedule a private tour to see for yourself!

Investor Tools

$103,464Estimated Mortgage Balance
$339,536Estimated Equity
76% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,658 /month
Positive
Cash Flow Estimate:
$886 /month

Interested in this property?

Wendy Flynn

Keller Williams Realty Brazos Valley office

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$684/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,997
$336,130
2025
$70,956
$265,174
$336,130
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,997
$336,130

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cornerstone Home Lending Inc
Conventional
$147,600
No
First
May 23, 2013
Jun 2043

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$103,464
$339,536
76%
23%
$0/mo

City: Bryan

2504 Memorial Dr | Property Details | No Agent List