$1,995
411 Leslie Dr, Bryan, TX, 77802
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher
FlooringCarpet, Laminate
Exterior
Exterior FeaturesSprinkler Irrigation
Lot Size11,199 sqft
Building Information
Year Built1965
Stories1
Garage Spaces2
Land Information
APN121000-0001-0070
Lot Number7
SubdivisionAyers
Land UseResidential
Legal DescriptionAYERS, BLOCK 1, LOT 7
Census Tract000800
Assessed Land Value$61,600
Assessed Improvement Value$188,873
Assessment Year2025
About this property
Great 3 bedroom/2 bathroom house with 2 living areas, 2 car garage, a covered patio, and a spacious backyard. House includes refrigerator, a storage building, and lawn maintenance. Call or text today to schedule a showing.
Investor Tools
$115,547Estimated Mortgage Balance
$134,926Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,503 /month
Positive
Cash Flow Estimate:
$501 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$500/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,753
$250,473
2025
$61,600
$188,873
$250,473
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,753
$250,473
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Flagstar Bank Fsb
Conventional
$128,250
No
First
Jun 18, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$115,547
$134,926
53%
46%
$769/mo
