$334,000
NAL Estimated Property Value2808, 2815 Cypress Bend Circle, Bryan, TX, 77801
$434,200 ARV
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater
Exterior
Lot Size11,369 sqft
Building Information
Year Built1979
Stories2
Land Information
APN189000-0102-0140
Lot Number14
SubdivisionCedar Ridge Ph 1
Land UseResidential
Legal DescriptionCEDAR RIDGE PH 1, BLOCK 2, LOT 14
Census Tract000204
Assessed Land Value$43,000
Assessed Improvement Value$258,020
Assessment Year2025
About this property
Fully leased package of 2 quadplexes. Income of $7296/month. Each unit has a 2-bedroom 1-bathroom layout with washer and dryer connections. Majority of units receive rental assistance guaranteeing regular on-time payments like clockwork. Owner pays water and tenants pay electricity. No gas appliances. Message for info.
Investor Tools
$334,000
Estimated Property Value
$0Estimated Mortgage Balance
$334,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$434,200
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,199 /month
Positive
Cash Flow Estimate:
$1,400 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$537/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,777
$288,000
2025
$43,000
$258,020
$301,020
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,777
$288,000
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$334,000
100%
0%
$0/mo
