Last 24 Hours
$299,900
2703 Evergreen Cir, Bryan, TX, 77801
On Market
2 Beds
— Bath
3,156 Sq Ft
Quadruplex
$95.03 / sqft
Built in 1979Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 2
Bathrooms Half 1
Heating Central
CoolingExterior
Lot Size8,551 sqft
Building Information
Year Built1979
Stories2
Land Information
APN189000-0101-0130
Lot Number13
SubdivisionCedar Ridge Ph 1
Land UseResidential
Legal DescriptionCEDAR RIDGE PH 1, BLOCK 1, LOT 13
Census Tract000204
Assessed Land Value$43,000
Assessed Improvement Value$242,286
Assessment Year2025
About this property
Fully leased 4-plex with income of $3500/month. Each unit has a 2-bedroom 1-bathroom layout with washer and dryer connections. Owner pays water and tenants pay electricity. No gas appliances. New roof in 2021. Additional units available as package deal. No HOA or required maintenance fees. Message for info!
Investor Tools
$359,306Estimated Mortgage Balance
$307,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,842 /month
Positive
Cash Flow Estimate:
$614 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$568/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,278
$285,286
2025
$43,000
$242,286
$285,286
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,278
$285,286
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Magnolia Capital Partners Llc
Commercial
$382,200
No
First
Feb 3, 2023
Mar 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$359,306
N/A
0%
117%
$2,292/mo
12.4%