Last 24 Hours
$134,843
NAL Estimated Property Value4002 Marsh St, Bryan, TX, 77803
Off Market
2 Beds
1 Bath
928 Sq Ft
$139.98 / sqft
Built in 1975Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 2
Bathrooms Full 1AppliancesWater Heater, Electric Water Heater
FlooringOther, Tile
Exterior
Lot Size6,251 sqft
Building Information
Year Built1975
Stories1
Land Information
APN641000-0021-0350
Lot Number35
SubdivisionMargaret Wallace
Land UseResidential
Legal DescriptionMARGARET WALLACE, BLOCK 21, LOT 35
Census Tract000301
Assessed Land Value$39,250
Assessed Improvement Value$112,090
Assessment Year2025
About this property
Investor special! This home has great bones with a solid structure, roof, HVAC, and foundation —just bring your vision for some interior cosmetic updates! Whether you’re looking for a rental, a flip, or a personal project, this property offers tons of potential. Conveniently located near Bonham Park, Lake Bryan, and the Bryan Regional Athletic Complex, you’ll have easy access to trails, courts, and outdoor recreation just minutes from your doorstep. A well-located opportunity ready for its next chapter!
Investor Tools
$134,843
Estimated Property Value
$0Estimated Mortgage Balance
$134,843Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$809 /month
Positive
Cash Flow Estimate:
$270 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$243/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,237
$134,843
2025
$39,250
$112,090
$151,340
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,237
$134,843
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$134,843
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,024/mo
N/A
+$1,024/mo
9.1%
12.4%