Last 24 Hours
$183,000
NAL Estimated Property Value31515 Bryan St, Magnolia, TX, 77355
Off Market
4 Beds
2 Bath
2,016 Sq Ft
$89.24 / sqft
Built in 1998Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage AvailableExterior
Lot Size12,150 sqft
Building Information
Year Built1998
Stories1
Garage Spaces2
Land Information
APN9259-00-04200
Lot Number4
SubdivisionTimberbrook Estates
Land UseResidential
Legal DescriptionS925900 - TIMBERBROOK ESTATES, BLOCK 2, LOT 4, SERIAL # HOTX10A02976A, TITLE # 01093442, LABEL # NTA0769490
Census Tract690204
Assessed Land Value$36,450
Assessed Improvement Value$128,550
Assessment Year2025
About this property
Great 4 bedroom Home in the downtown area of Old Magnolia. Walking distance to the schools and restaurants. Home has recently been rehabbed and brought up to date, including brand new A/C and Heating as well as new floors and fixtures throughout. Roof is recent as well. Must see!
Investor Tools
$183,000
Estimated Property Value
$132,732Estimated Mortgage Balance
$50,268Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,098 /month
Positive
Cash Flow Estimate:
$366 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$167/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,086
$165,000
2025
$36,450
$128,550
$165,000
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,086
$165,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$144,000
No
First
Mar 14, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$132,732
$49,268
27%
73%
$864/mo
12.4%