Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$405,343

NAL Estimated Property Value

301 W 31st Street 202, Bryan, TX, 77803

Off MarketInfo
Beds2 Beds
Baths3 Bath
Baths1,747 Sq Ft
price_per_sqft$200.29 / sqft
Year BuiltBuilt in 2019

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesElectric Oven, Built-In Electric Oven, Dishwasher, Electric Range, Electric Water Heater, Disposal, Microwave, Water Heater, ENERGY STAR Qualified Appliances
FlooringCarpet, Tile, Wood

Exterior

Exterior FeaturesSprinkler Irrigation
Lot Size2,958 sqft

Building Information

Year Built2019
Stories2
Roof Type105
Garage Spaces2

Land Information

APN177500-0134-0040
Lot Number4R
SubdivisionCarini Townhomes
Land UseResidential-Townhome
Legal DescriptionCARINI TOWNHOMES, BLOCK 134, LOT 4R
Census Tract000603
Assessed Land Value$62,500
Assessed Improvement Value$342,843
Assessment Year2025

About this property

Experience the perfect blend of urban convenience and modern design in this beautifully maintained 2-bedroom, 2.5-bath townhome just minutes from the heart of downtown. Ideally located only four blocks from downtown and approximately seven minutes to Texas A&M University, this home offers both accessibility and lifestyle. Designed with striking brownstone-inspired architecture, the interior showcases a sophisticated black-and-white palette complemented by warm blonde wood accents. The open-concept floor plan features soaring ceilings in the main living area, creating a bright and inviting space ideal for both everyday living and entertaining. A spacious loft overlooks the living area, offering flexibility for a home office, second living space, or guest retreat. Enjoy outdoor living on the large, covered balcony, perfect for relaxing or hosting guests. The primary suite features a charming soaking tub, separate shower, and well-appointed finishes. Additional highlights include quartz countertops, sealed concrete floors, glass mosaic backsplash, and stylish shiplap accent walls throughout. Complete with a two-car garage, this townhome delivers low-maintenance living with upscale finishes in a highly desirable location.

Investor Tools

Property Icon
$405,343
Estimated Property Value
$230,683Estimated Mortgage Balance
$174,660Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,432 /month
Positive
Cash Flow Estimate:
$811 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$763/month
$125/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,129
$405,343
2025
$62,500
$342,843
$405,343
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,129
$405,343

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of Huntsville
Conventional
$248,000
No
First
Aug 5, 2022
Sep 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$230,683
$174,660
43%
57%
$1,487/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,024/mo
$1,612/mo
$-588/mo
3.0%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Bryan

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

301 W 31st Street 202 | Property Details | No Agent List