$567,000
NAL Estimated Property Value3081 W Embers Court, Bryan, TX, 77808
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Range, Electric Oven
Exterior
Lot Size13,329 sqft
Building Information
Year Built2019
Stories1
Garage Spaces2
Land Information
APN118500-1601-0110
Lot Number11
SubdivisionAustin's Colony Ph 16
Land UseResidential
Legal DescriptionAUSTIN'S COLONY PH 16, BLOCK 1, LOT 11
Census Tract000107
Assessed Land Value$71,500
Assessed Improvement Value$445,047
Assessment Year2025
Investor Tools
$567,000
Estimated Property Value
$220,744Estimated Mortgage Balance
$346,256Estimated Equity
61% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,402 /month
Positive
Cash Flow Estimate:
$1,134 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,071/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,019
$516,547
2025
$71,500
$445,047
$516,547
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,019
$516,547
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Momentum Bank
Conventional
$250,000
No
First
May 7, 2020
Jun 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$220,744
$346,256
61%
39%
$1,499/mo
