$2,100
4701 Las Casitas Way, Bryan, TX, 77807
Pending
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesElectric Oven, Built-In Electric Oven, Cooktop, Dishwasher, Electric Water Heater, Disposal, Microwave, Refrigerator, Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size5,563 sqft
Building Information
Year Built2021
Stories1
Roof Type105
Garage Spaces1
Land Information
APN106260-0206-0010
Lot Number1
SubdivisionAlamosa Springs Ph 2
Land UseResidential
Legal DescriptionALAMOSA SPRINGS PH 2, BLOCK 6, LOT 1
Census Tract000206
Assessed Land Value$54,000
Assessed Improvement Value$204,026
Assessment Year2025
About this property
PRELEASING FOR July 1st, 2026! Beautiful open floorplan home with 3 bedrooms, 2 baths, and a 2-car garage and a covered backyard patio. Large family room, Kitchen opens to family room with granite countertops, large island, tile backsplash and stainless steel/black appliances. Large primary bedroom with 2 sinks vanity, separate tub and shower. Floors are vinyl plank throughout living areas and wet areas. Carpet in bedrooms only.
Investor Tools
$216,587Estimated Mortgage Balance
$50,413Estimated Equity
18% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,602 /month
Positive
Cash Flow Estimate:
$534 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$529/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,012
$258,026
2025
$54,000
$204,026
$258,026
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,012
$258,026
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$235,408
No
First
Mar 16, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$216,587
$50,413
18%
81%
$1,412/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$1,412/mo
+$118/mo
6.9%
