$189,000
NAL Estimated Property Value3000 Georgia Ave, Bryan, TX, 77803
$223,574 ARV
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDisposal, Gas Water Heater, Water Heater
FlooringTile, Vinyl, Wood
Exterior
Lot Size8,965 sqft
Building Information
Year Built1960
Stories1
Land Information
APN394000-0105-0080
Lot Number8
SubdivisionLynndale Acres Ph 1
Land UseResidential
Legal DescriptionLYNNDALE ACRES PH 1, BLOCK 5, LOT 8
Census Tract000302
Assessed Land Value$44,561
Assessed Improvement Value$151,680
Assessment Year2025
About this property
Looking for a FIXER-UPPER with potential? This 3-bedroom, 2-bath home sits on a tree-shaded corner lot in Bryan and offers plenty of charm and possibilities. Inside, you’ll find hardwood floors, a remodeled primary bath, and even a dedicated flex space. The property also includes an outdoor storage building, a front-entry carport, and an additional side-entry carport. With a little vision, this could be the perfect home for you—and is priced to sell! Call today!
Investor Tools
$192,077
Estimated Property Value
$146,927Estimated Mortgage Balance
$45,150Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$223,573
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,152 /month
Positive
Cash Flow Estimate:
$384 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$112/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$385
$192,077
2025
$44,561
$151,680
$196,241
No
Tax History
Year
Tax Paid
Assessed Value
2024
$385
$192,077
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$148,000
No
First
Dec 2, 2025
Jan 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$146,927
$45,150
23%
76%
$888/mo
