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

$810,000

NAL Estimated Property Value

3400 Heisman Circle 1M, Bryan, TX, 77807

Off MarketInfo
Beds5 Beds
Baths4 Bath
Baths2,511 Sq Ft
price_per_sqft$318.2 / sqft
Year BuiltBuilt in 2014

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 5Bedrooms 5
Bathrooms Full 4Bathrooms Full 4
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
AppliancesWater Heater, Disposal, Convection Oven, Oven, Microwave, Gas Cooktop, Dryer, Refrigerator, Washer, Dishwasher, Washer/Dryer
FlooringCarpet, Wood

Exterior

Lot Size10,380 sqft

Building Information

Year Built2014
Stories2
Garage Spaces2

Land Information

APN604804-0200-0011
SubdivisionThe Casitas At Traditions Condos Ph 2
Land UseResidential
Legal DescriptionTHE CASITAS AT TRADITIONS CONDOS PH 2, GAME DAY COTTAGES UNIT 1M GAME DAY COTTAGES UNIT 1M
Census Tract000207
Assessed Land Value$117,500
Assessed Improvement Value$658,263
Assessment Year2025

About this property

This Game Day Cottage at The Casitas at Traditions is just 5 miles from Kyle Field, and A RARE opportunity to own this FULLY FURNISHED, 5 bedroom/4 bath home with a primary suite downstairs and a secondary bedroom and bath on the main floor. Another primary suite and bath are located upstairs with two more bedrooms and a bath. High-end features include crown molding, hardwood floors on the main floor, granite countertops throughout, AV system with surround sound speakers in living room and patio, Smart Home control which includes home automation of exterior lights, smart door lock, security cameras and alarm. The kitchen has stainless steel appliances, a built-in wine fridge, and an island that overlooks the living and dining areas. The living room has a stone fireplace and French doors lead to a newly landscaped turf and fenced backyard with a covered pergola, fireplace, TV and grill. This home can be used as a home for yourself or can be a Game Day rental when you aren’t using it.

Investor Tools

Property Icon
$810,000
Estimated Property Value
$0Estimated Mortgage Balance
$810,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,860 /month
Positive
Cash Flow Estimate:
$1,620 /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
$1,697/month
$430/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$16,315
$775,763
2025
$117,500
$658,263
$775,763
No

Tax History

Year
Tax Paid
Assessed Value
2024
$16,315
$775,763

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$810,000
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,660/mo
$430/mo
+$1,230/mo
2.5%

City: Bryan

3400 Heisman Circle 1M | Property Details | No Agent List