Last 24 Hours
$163,000
NAL Estimated Property Value403 N Baylor St, Brenham, TX, 77833
Off Market
2 Beds
1 Bath
899 Sq Ft
Single Family Residence
$166.85 / sqft
Built in 1940Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 2
Bathrooms 1Exterior
Lot Size4,356 sqft
Building Information
Year Built1990
Garage Spaces1
Land Information
APN4600-000-09110
SubdivisionNorth Baylor
Land UseResidential
Legal DescriptionNORTH BAYLOR , LOT N/2 9A, (403 N BAYLOR)
Census Tract170100
Assessed Land Value$37,940
Assessed Improvement Value$121,160
Assessment Year2025
About this property
Amazing investment opportunity near historic, Downtown Brenham! This charming 2/1 cottage with a detached 1-car garage is zoned B1 Local Business Mixed and being sold AS IS.
Investor Tools
$163,000
Estimated Property Value
$0Estimated Mortgage Balance
$163,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$978 /month
Positive
Cash Flow Estimate:
$326 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$289/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,647
$159,100
2025
$37,940
$121,160
$159,100
No
Tax History
Year
Tax Paid
Assessed Value
2025
$2,647
$159,100
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$162,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$980/mo
N/A
+$980/mo
7.2%
12.4%