Last 24 Hours
$259,559
NAL Estimated Property Value2703 Montana Ave, Bryan, TX, 77803
Off Market
3 Beds
2 Bath
1,354 Sq Ft
$199.34 / sqft
Built in 2020Property Lead Type:
Absentee Owner
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Indoor Fireplace
Garage Available
Heating Central
CoolingExterior
Lot Size6,111 sqft
Building Information
Year Built2020
Stories1
Roof Type105
Garage Spaces2
Land Information
APN512100-0205-0080
Lot Number8
SubdivisionPorter's Meadow Ph 2
Land UseResidential
Legal DescriptionPORTER'S MEADOW PH 2, BLOCK 5, LOT 8, ACRES .1403
Census Tract000302
Assessed Land Value$49,000
Assessed Improvement Value$210,559
Assessment Year2025
About this property
You must see the 2020 built home in a now established subdivision of Porter's Way. The home features a foyer and galley way entrance. The floor plan has given space priority to the primary bedroom, making it extra large with an enormous closet and a sitting area with natural light. The home also provides plenty of space for entertaining with a formal dining room and a kitchen with tons of countertop space.
Investor Tools
$259,559
Estimated Property Value
$254,567Estimated Mortgage Balance
$4,992Estimated Equity
1% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,619 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$527/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,021
$259,559
2025
$49,000
$210,559
$259,559
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,021
$259,559
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Network Funding Lp
Unknown
$250,381
No
First
Mar 23, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$254,567
$4,992
1%
98%
$1,532/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,455/mo
$1,532/mo
$-77/mo
6.7%
12.4%