$1,745
505 Dean St, Bryan, TX, 77803
Pending
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater, Water Heater, Dryer, Washer
Exterior
Lot Size3,598 sqft
Building Information
Year Built1998
Stories1
Land Information
APN657000-0000-0070
Lot Number7
SubdivisionRuhanah Whitehead Addn
Land UseResidential
Legal DescriptionRUHANAH WHITEHEAD ADDN, LOT 7
Census Tract000501
Assessed Land Value$14,508
Assessed Improvement Value$156,889
Assessment Year2025
About this property
Preleasing for 7/17/2026 move in! Cute as a button home near downtown Bryan! Offering three bedrooms, two full baths and a new stove, new windows, granite countertops and lighting fixtures in the kitchen/ dining combo this home will not last. The washer, dryer lawn care and pest control are all provided by the owner!
Investor Tools
$102,539Estimated Mortgage Balance
$99,461Estimated Equity
49% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,212 /month
Positive
Cash Flow Estimate:
$404 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$401/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,804
$171,397
2025
$14,508
$156,889
$171,397
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,804
$171,397
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Better Mortgage Corporation
Conventional
$112,500
No
First
Oct 8, 2021
Nov 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$102,539
$99,461
49%
51%
$675/mo
