$42,750
NAL Estimated Property Value408 W Carson St, Bryan, TX, 77801
Off Market
Commercial
Highlights
Interior
Exterior
Lot Size6,251 sqft
Land Information
APN133000-0007-0100
Lot Number10-11,L
SubdivisionBeason
Land UseCommercial
Legal DescriptionBEASON, BLOCK 7, LOT 10-11 (PTS OF)
Census Tract000900
Assessed Land Value$41,250
Assessed Improvement Value$1,500
Assessment Year2025
About this property
Versatile 4,000 SF +/- commercial/retail space with warehouse area and 1,290 SF +/- climate controlled Midtown Corridor Zoning .34 acre site Located near Legends Park in Midtown Development of Bryan Contact broker for lease information
Investor Tools
$42,750
Estimated Property Value
$419,429Estimated Mortgage Balance
$42,750Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,240 /month
Positive
Cash Flow Estimate:
$1,080 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$82/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$775
$42,750
2025
$41,250
$1,500
$42,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
$775
$42,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Commercial
$427,600
No
First
Apr 17, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$419,429
N/A
0%
981%
$2,564/mo
