Last 24 Hours
$463,120
NAL Estimated Property Value2790 Blue Bell Ln, Brenham, TX, 77833
Off Market
3 Beds
3 Bath
2,062 Sq Ft
$177.01 / sqft
Built in 2003Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 3Exterior
Lot Size3.44 acres
Building Information
Year Built2003
Land Information
APN1565-000-17900
Lot Number179-180
SubdivisionBluebonnet Hills Sec
Land UseResidential
Legal DescriptionBLUEBONNET HILLS SEC 5, LOT 179A (PLAT 479A), ACRES 3.443, (ORIGINAL LOTS 179 & 180)
Census Tract170601
Assessed Land Value$206,580
Assessed Improvement Value$256,540
Assessment Year2025
About this property
Home features expanded covered patios and large back deck for great outdoor entertaining. Living room with rock fireplace and built ins. Dining adjoins living room and kitchen. Bonus room with 1/2 bath. Additional storage buildings. Large lot with wooded area towards the back.
Investor Tools
$463,120
Estimated Property Value
$276,536Estimated Mortgage Balance
$186,584Estimated Equity
40% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,779 /month
Positive
Cash Flow Estimate:
$926 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$519/month
$100/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,916
$463,120
2025
$206,580
$256,540
$463,120
No
Tax History
Year
Tax Paid
Assessed Value
2025
$3,916
$463,120
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Farm Credit Services
Conventional
$305,150
No
First
Jun 7, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$276,536
$186,584
40%
60%
$1,830/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,390/mo
$1,930/mo
$-540/mo
3.6%
12.4%