$150,472
NAL Estimated Property Value2807 Wildflower Dr Apt 13, Bryan, TX, 77802
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
FlooringLaminate, Vinyl
Exterior
Lot Size3,659 sqft
Building Information
Year Built1981
Stories2
Roof Type105
Land Information
APN174500-0004-0130
SubdivisionCandlelight Village
Land UseResidential
Legal DescriptionCANDLELIGHT VILLAGE, BLDG D, UNIT 13
Census Tract002022
Assessed Land Value$25,000
Assessed Improvement Value$125,472
Assessment Year2025
About this property
BEST DEAL IN THE COMPLEX! Adorable 2-bedroom, 1.5-bathroom condo in a prime east side location close to Blinn College and Texas A&M! Step into a bright and inviting space featuring beautiful vinyl floors and an abundance of natural light. The kitchen is outfitted with newer appliances and granite counter tops. Relax or entertain in your private, fenced patio—comfortable for morning coffee or evening gatherings. Convenient, comfortable, and ready to move in!
Investor Tools
$150,472
Estimated Property Value
$74,926Estimated Mortgage Balance
$75,546Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$903 /month
Positive
Cash Flow Estimate:
$301 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$218/month
$252/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,861
$150,472
2025
$25,000
$125,472
$150,472
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,861
$150,472
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$83,000
No
First
Apr 13, 2021
May 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$74,926
$75,546
50%
50%
$498/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,060/mo
$750/mo
+$310/mo
8.5%
