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

$173,000

NAL Estimated Property Value

310 S Haswell Dr, Bryan, TX, 77803

Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths936 Sq Ft
price_per_sqft$197.54 / sqft
Year BuiltBuilt in 1940

Property Lead Type:

BankruptcyOff-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
FlooringVinyl, Wood

Exterior

Lot Size7,039 sqft

Building Information

Year Built1940
Stories1

Land Information

APN420000-0078-0031
Lot Number3R
SubdivisionMitchell
Land UseResidential
Legal DescriptionMITCHELL, BLOCK 78, LOT 3R
Census Tract000700
Assessed Land Value$42,029
Assessed Improvement Value$101,536
Assessment Year2025

About this property

Updated home near Historic Downtown Bryan! Close to shopping, restaurants, parks and schools. Less than10 minutes from Texas A&M University and 5 minutes to Blinn College. Please call for your tour today!

Investor Tools

Property Icon
$173,000
Estimated Property Value
$145,537Estimated Mortgage Balance
$27,463Estimated Equity
15% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,109 /month
Positive
Cash Flow Estimate:
$370 /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
$270/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,377
$143,288
2025
$42,029
$101,536
$143,565
No

Tax History

Year
Tax Paid
Assessed Value
2024
$2,377
$143,288

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank And Trust Company
Conventional
$147,920
No
First
Jun 20, 2025
Jul 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$145,537
$27,463
15%
84%
$887/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,024/mo
$887/mo
+$137/mo
7.1%

City: Bryan

310 S Haswell Dr | Property Details | No Agent List