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

$779,000

NAL Estimated Property Value

3400 Heisman Circle 2M, Bryan, TX, 77807

Off MarketInfo
Beds5 Beds
Baths4 Bath
Baths2,511 Sq Ft
price_per_sqft$318.2 / sqft
Year BuiltBuilt in 2013

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 5Bedrooms 5
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available

Exterior

Private PoolPrivate Pool
Lot Size10,380 sqft

Building Information

Year Built2014
Stories2
Garage Spaces2

Land Information

APN604804-0200-0021
SubdivisionThe Casitas At Traditions Condos Ph 2
Land UseResidential
Legal DescriptionTHE CASITAS AT TRADITIONS CONDOS PH 2, GAME DAY COTTAGES UNIT 2M GAME DAY COTTAGES UNIT 2M
Census Tract000207
Assessed Land Value$117,500
Assessed Improvement Value$658,263
Assessment Year2025

About this property

Discover refined comfort at 3400 Heisman #2M, a beautifully designed 5-bedroom, 4-bath townhome in the heart of Traditions—just minutes from Texas A&M, Easterwood Airport, and the golf course. This open-concept residence showcases wood-look tile flooring, abundant natural light, and premium finishes throughout. The gourmet kitchen features granite countertops, stainless steel appliances, subway tile backsplash, under-cabinet lighting, and a large center island for cooking, dining, and conversation. The spacious living room includes a gas fireplace, custom built-in shelving, and access to a covered back patio for relaxing or entertaining. The downstairs primary suite offers a spa-like layout with soaking tub, separate shower, dual vanities, and walk-in closet. A second bedroom with nearby full bath downstairs adds flexibility for guests or multi-generational living. Upstairs includes a game room-style loft with Texas A&M football décor, a full bath, and closet—providing optional use as a fifth bedroom. Two additional bedrooms upstairs share a centrally located bathroom. A full laundry room with added storage is located downstairs. Other features include a smart thermostat, tankless water heater, and attached two-car garage. Convenient to parks, schools, shopping, and restaurants. Schedule your private showing of 3400 Heisman #2M today. Located in a vibrant community, this home offers lifestyle convenience with scenic walking trails, mature trees, and nearby access to golf

Investor Tools

Property Icon
$779,000
Estimated Property Value
$287,498Estimated Mortgage Balance
$491,502Estimated Equity
63% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,794 /month
Positive
Cash Flow Estimate:
$1,598 /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
$1,326/month
$430/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,019
$724,564
2025
$117,500
$658,263
$775,763
No

Tax History

Year
Tax Paid
Assessed Value
2024
$12,019
$724,564

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$290,000
No
First
Jul 31, 2025
Aug 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$287,498
$491,502
63%
37%
$1,905/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,660/mo
$2,335/mo
$-675/mo
2.6%

City: Bryan