$135,000
NAL Estimated Property Value2807 Wildflower Dr Apt 37, Bryan, TX, 77802
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size3,659 sqft
Building Information
Year Built1981
Stories2
Roof Type105
Land Information
APN174500-0010-0370
SubdivisionCandlelight Village
Land UseResidential
Legal DescriptionCANDLELIGHT VILLAGE, BLDG J, UNIT 37
Census Tract002022
Assessed Land Value$25,000
Assessed Improvement Value$125,472
Assessment Year2025
About this property
Fall in love with this cozy condo! Convenient 2/1.5 with updated AC within last two years and newer roof. Light and bright with living room, powder room, dining area, kitchen, and utility area on main floor. Upstairs includes two bedrooms, both with ample closet space, and one full bath. Exterior patio just off of kitchen with access to parking spots. Call today for more information!
Investor Tools
$135,000
Estimated Property Value
$40,385Estimated Mortgage Balance
$94,615Estimated Equity
70% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$810 /month
Positive
Cash Flow Estimate:
$270 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$177/month
$252/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,451
$132,506
2025
$25,000
$125,472
$150,472
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,451
$132,506
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Wells Fargo Bank Na
Conventional
$55,000
No
First
May 23, 2014
Jun 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$40,385
$94,615
70%
30%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,060/mo
$252/mo
+$808/mo
9.4%
