Last 24 Hours
$198,000
NAL Estimated Property Value4121-4125 Old Hearne Road, Bryan, TX, 77803
Off Market
Commercial
2 Beds
1 Bath
4,473 Sq Ft
$143.06 / sqft
Built in 1981Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Heating Central
CoolingExterior
Lot Size8,150 sqft
Building Information
Year Built1981
Stories1
Land Information
APN682000-0101-0030
Lot Number3
SubdivisionWoodville Gardens Ph 1
Land UseResidential
Legal DescriptionWOODVILLE GARDENS PH 1, BLOCK 1, LOT 3
Census Tract000301
Assessed Land Value$43,684
Assessed Improvement Value$104,325
Assessment Year2025
About this property
Fully-leased 6-unit package of 3 duplexes. New roofs, new exterior paint, and other updates. Over $71k in annual revenue. Each unit is 2-bedroom 1-bathroom with washer and dryer connections and a fenced patio. Current rent $5950/month. Stabilized with potential for improvement. Positive cashflow at current rents. Mechanical inspections on file. What are you waiting for?
Investor Tools
$198,000
Estimated Property Value
$178,167Estimated Mortgage Balance
$19,833Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,839 /month
Positive
Cash Flow Estimate:
$1,280 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$326/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,918
$148,009
2025
$43,684
$104,325
$148,009
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,918
$148,009
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank
Commercial
$180,000
No
First
Nov 14, 2025
Nov 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$178,167
$19,833
10%
90%
$1,080/mo
12.4%