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
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$389,591

NAL Estimated Property Value

303 Brookside Drive E, Bryan, TX, 77801

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,782 Sq Ft
price_per_sqft$336.64 / sqft
Year BuiltBuilt in 1957

Property Lead Type:

High Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
AppliancesSome Gas Appliances, Built In Electric Oven, Cooktop, Dishwasher, Disposal, Gas Water Heater, Microwave, Plumbed For Gas, Water Heater
FlooringOther, Tile

Exterior

Exterior FeaturesSprinkler Irrigation
Lot Size35,210 sqft

Building Information

Year Built1957
Stories1
Garage Spaces2

Land Information

APN447000-0006-0071
Lot Number7
SubdivisionNorth Oakwood
Land UseResidential
Legal DescriptionNORTH OAKWOOD, BLOCK 6, LOT 7 (60' OF) & 98' OF 8
Census Tract001002
Assessed Land Value$186,696
Assessed Improvement Value$286,745
Assessment Year2025

About this property

Nestled on a picturesque .81-acre homesite in the heart of town, this exquisitely remodeled home offers a blend of sophistication & convenience just minutes from Texas A&M University. Thoughtfully curated with elevated finishes & timeless design throughout, this 3-bedroom, 2-bathroom home is truly one of a kind. Step inside to discover stunning bamboo flooring, soaring floor-to-ceiling windows, & an abundance of natural light that beautifully frames the lush outdoor surroundings. The expansive living room flows seamlessly into the dining area, creating an inviting atmosphere ideal for both intimate gatherings and effortless entertaining. The designer kitchen is equally impressive, featuring striking countertops, custom backsplash, gas cooktop, & storage space. The spacious primary suite serves as a serene retreat, complete with beautiful windows & a luxurious spa-inspired bathroom showcasing dual vanities, custom tile work, & an oversized walk-in shower. Outdoors, the property transforms into a private sanctuary. A spectacular covered deck overlooks the tranquil koi pond & beautifully landscaped grounds, while mature foliage and a thoughtfully designed layout create an extraordinary sense of seclusion. A dedicated dog run adds both convenience and functionality to the home. Ideally located just moments from Century Square, premier shopping, dining, parks, & entertainment, this remarkable property offers an unparalleled lifestyle in one of the area’s most desirable locations.

Investor Tools

Property Icon
$389,591
Estimated Property Value
$219,878Estimated Mortgage Balance
$169,713Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,599 /month
Positive
Cash Flow Estimate:
$1,200 /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
$467/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,652
$389,591
2025
$186,696
$286,745
$473,441
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,652
$389,591

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Brazos Valley Schools Cu
Credit Line (Revolving) / Heloc
$75,000
No
First
Jul 14, 2017
Aug 2027

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$219,878
$169,713
43%
56%
$1,500/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,455/mo
$1,500/mo
$-45/mo
4.5%

City: Bryan

303 Brookside Drive E | Property Details | No Agent List