$132,118
NAL Estimated Property Value306 Harvey St, Bryan, TX, 77803
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Water Heater, Electric Water Heater
FlooringLaminate, Other, Vinyl
Exterior
Lot Size26,005 sqft
Building Information
Year Built1940
Stories1
Land Information
APN313000-0004-0140
Lot Number14,LOT
SubdivisionHanus
Land UseResidential
Legal DescriptionHANUS, BLOCK 4, LOT 14 & PTS OF 17-21
Census Tract000603
Assessed Land Value$55,651
Assessed Improvement Value$76,467
Assessment Year2025
About this property
306 Harvey St. offers a rare 0.6-acre lot in Bryan—more than double the size of most nearby properties. The 2-bed, 1-bath home (1,092 sq ft) has a freshly painted exterior and could be rented, renovated, or cleared for new development. Zoned for growth, close to downtown and Texas A&M. Priced to move, the numbers make sense for flippers, builders, or buy-and-hold investors. Currently leased through March. Big lot. Prime location. Low price. Don’t miss it.
Investor Tools
$132,118
Estimated Property Value
$90,928Estimated Mortgage Balance
$41,190Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$793 /month
Positive
Cash Flow Estimate:
$264 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$281/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,706
$132,118
2025
$55,651
$76,467
$132,118
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,706
$132,118
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$92,000
No
First
Sep 5, 2025
Oct 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$90,928
$41,190
31%
69%
$552/mo
