$1,700
2646 Symphony Park Dr, Bryan, TX, 77802
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Water Heater, Disposal, Microwave, Refrigerator, Water Heater, Dryer, Washer
Exterior
Lot Size3,058 sqft
Building Information
Year Built2011
Stories1
Roof Type105
Garage Spaces2
Land Information
APN592900-0102-0110
Lot Number11
SubdivisionSymphony Park Ph 1
Land UseResidential
Legal DescriptionSYMPHONY PARK PH 1, BLOCK 2, LOT 11
Census Tract000402
Assessed Land Value$38,500
Assessed Improvement Value$136,695
Assessment Year2025
About this property
Available for 10/9/2026 Pre-lease! Cute and cozy on a corner lot in Symphony Park! This home was built in 2012, 1154 sqft is a 3 bedroom 2 bath with a large back yard! Great location, easy access to HWY 6, close to parks, shopping, dining and Blinn College! All appliances included! Don't miss the gem, call for a showing today! ***If applications are not received 72 hours after the security deposit is paid, the security deposit will be forfeited. Any applicants that are not approved will receive a 100% refund on the deposit***
Investor Tools
$109,389Estimated Mortgage Balance
$113,611Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,338 /month
Positive
Cash Flow Estimate:
$446 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$384/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,487
$175,195
2025
$38,500
$136,695
$175,195
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,487
$175,195
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Revista Homes Llc
Unknown
$117,600
No
First
Dec 15, 2022
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$109,389
$113,611
50%
49%
$706/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,510/mo
$706/mo
+$804/mo
8.1%
