Last 24 Hours
$199,000
NAL Estimated Property Value2816 Tabor Rd, Bryan, TX, 77803
Off Market
Highlights
Interior
Bedrooms —
Bathrooms —Exterior
Lot Size30,300 sqft
Land Information
APN572000-0002-0070
Lot Number7-8,LOT
SubdivisionSiegert
Land UseVacant Land
Legal DescriptionSIEGERT, BLOCK 2, LOT 7 & 8
Census Tract000302
Assessed Land Value$79,995
Assessment Year2025
About this property
Three adjacent residential lots in the city limits of Bryan zoned Single Family RD-5. Lots are rectangular, deep, and ready to develop with a builder of your choice. Nearby amenities include retail, dining, and sports fields. Bustling downtown Bryan is only 8 minutes away. Bonham Elementary and Sadberry Intermediate schools are 1/4 mile away.
Investor Tools
$199,000
Estimated Property Value
$108,150Estimated Mortgage Balance
$90,850Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,259 /month
Positive
Cash Flow Estimate:
$420 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$196/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,351
$79,995
2025
$79,995
N/A
$79,995
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,351
$79,995
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranty Bank & Trust Co
Commercial
$112,000
No
First
Jun 18, 2024
Jun 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$108,150
$90,850
45%
54%
$672/mo
12.4%