$530,000
NAL Estimated Property Value4108 Aspen Street, Bryan, TX, 77801
Off Market
Commercial
Highlights
Interior
Exterior
Exterior FeaturesStorage
Lot Size14,702 sqft
Building Information
Year Built1950
Stories1
Garage Spaces1
Land Information
APN325000-0005-0060
Lot Number6-7,LOT
SubdivisionHighland Park Ph 1
Land UseResidential
Legal DescriptionHIGHLAND PARK PH 1, BLOCK 5, LOT 6-7 & 20' OF 8
Census Tract001002
Assessed Land Value$243,285
Assessed Improvement Value$45,761
Assessment Year2025
About this property
Spectacular corner lot located on the corner of Aspen and Clay street in Bryan behind Northgate. Great opportunity for multifamily development. Zoned high density. Check out a rare tract blocks away from Texas A&M. There is a current vacant house that sits on the lot
Investor Tools
$530,000
Estimated Property Value
$169,973Estimated Mortgage Balance
$360,027Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,209 /month
Positive
Cash Flow Estimate:
$1,070 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$666/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,344
$289,046
2025
$243,285
$45,761
$289,046
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,344
$289,046
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Prosperity Bank
Purchase Money Mortgage
$208,000
No
First
Jul 28, 2017
Jul 2032
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$169,973
$360,027
67%
32%
$1,248/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,455/mo
$1,248/mo
+$207/mo
3.3%
