Last 24 Hours
$490,000
NAL Estimated Property Value2800, 1001, 1003, 1005 Forest Bend Drive, Bryan, TX, 77801
Off Market
— Beds
— Bath
4,032 Sq Ft
$121.53 / sqft
Built in 1983Highlights
Interior
Bedrooms —
Bathrooms —AppliancesDryer, Washer
About this property
Perfect 1031! Fully-leased package of 2 duplexes. Each unit has large backyard with wood privacy fence and in-unit washer/dryer. All 4 units are 2-bed 1.5-bath layout. Leased at nearly $3580/month. Video walkthrough on request. DSCR lender lined up and ready to go. All units are occupied and have at least 6 months left on lease. Some tenant belongings have been digitally removed in photos. Message with any questions.
Investor Tools
$490,000
Estimated Property Value
$0Estimated Mortgage Balance
$490,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,940 /month
Positive
Cash Flow Estimate:
$980 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$X/month
No HOA
5.947%
12.4%