$436,000
NAL Estimated Property Value3557 Leesburg Path, Bryan, TX, 77808
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
Exterior
Lot Size7,449 sqft
Building Information
Year Built2019
Stories1
Roof Type105
Garage Spaces2
Land Information
APN303100-0625-0150
Lot Number15
SubdivisionGreenbrier Ph 6b
Land UseResidential
Legal DescriptionGREENBRIER PH 6B, BLOCK 25, LOT 15
Census Tract000107
Assessed Land Value$80,000
Assessed Improvement Value$345,688
Assessment Year2025
About this property
Come see this beautifully built custom home. Home is located on a pie shaped lot backing up to green space. Wood floors planned throughout main area with carpet in the bedrooms. Typical custom details that you would expect when viewing a Mariott product. Please act now as there are still selections to be made!
Investor Tools
$436,000
Estimated Property Value
$252,195Estimated Mortgage Balance
$183,805Estimated Equity
43% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,616 /month
Positive
Cash Flow Estimate:
$872 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$851/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,036
$425,688
2025
$80,000
$345,688
$425,688
No
Tax History
Year
Tax Paid
Assessed Value
2024
$8,036
$425,688
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Extraco Banks Na
Conventional
$279,920
No
First
Mar 10, 2021
Apr 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$252,195
$194,805
43%
58%
$1,679/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$2,029/mo
$-499/mo
4.2%
