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

$791,000

NAL Estimated Property Value

3400 Heisman Circle 3A, Bryan, TX, 77807

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

Highlights

Interior

Bedrooms 5Bedrooms 5
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater, Refrigerator, Self Cleaning Oven, Tankless Water Heater, Water Heater, ENERGY STAR Qualified Appliances

Exterior

Exterior FeaturesSprinkler Irrigation
Lot Size10,380 sqft

Building Information

Year Built2014
Stories2
Garage Spaces2

Land Information

APN604804-0200-0030
SubdivisionThe Casitas At Traditions Condos Ph 2
Land UseResidential
Legal DescriptionTHE CASITAS AT TRADITIONS CONDOS PH 2, GAME DAY COTTAGES UNIT 3A GAME DAY COTTAGES UNIT 3A
Census Tract000207
Assessed Land Value$117,500
Assessed Improvement Value$631,664
Assessment Year2025

About this property

FULLY FURNISHED --Game Day Cottage Available! Entertain in this 5/4/1 Cottage with custom details including Wood Flooring, Upgraded Carpet, AV Media Tower Surround Sound System, Kent Moore Cabinetry, Wine Fridge, Kitchen Aid Appliances, Stone To Ceiling Fireplace, Fully Fenced backyard w/ Artificial turf. Located across from Traditions Golf Club and Pool. Rental Management Program Available with Traditions Club. Call today and “Come Live Where Aggies Play”

Investor Tools

Property Icon
$791,000
Estimated Property Value
$395,509Estimated Mortgage Balance
$395,491Estimated Equity
49% 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
$1,309/month
$430/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,757
$708,779
2025
$117,500
$631,664
$749,164
No

Tax History

Year
Tax Paid
Assessed Value
2024
$11,757
$708,779

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Stifel Bank & Trust
Conventional
$400,000
No
First
Jun 27, 2025
Jul 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$395,509
$395,491
49%
50%
$2,399/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,660/mo
$2,829/mo
$-1,169/mo
2.5%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Bryan

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...