$377,000
NAL Estimated Property Value4205 Boyett A-D, Bryan, TX, 77801
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Refrigerator, Electric Water Heater, Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size6,530 sqft
Building Information
Year Built1980
Stories2
Roof Type105
Land Information
APN340000-0003-0030
Lot Number3
SubdivisionHyde Park
Land UseRental-Fourplex
Legal DescriptionHYDE PARK, BLOCK 3, LOT 3 REPLAT
Census Tract001002
Assessed Land Value$113,296
Assessed Improvement Value$201,993
Assessment Year2025
About this property
Investment opportunity blocks from Texas A&M University!
Investor Tools
$377,000
Estimated Property Value
$221,038Estimated Mortgage Balance
$155,962Estimated Equity
41% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,460 /month
Positive
Cash Flow Estimate:
$820 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$540/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,596
$277,052
2025
$113,296
$201,993
$315,289
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,596
$277,052
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Bank Of America Na
Conventional
$225,000
No
First
May 30, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$221,038
$155,962
41%
59%
$1,349/mo
