Last 24 Hours
$322,000
NAL Estimated Property Value5310 Lyle Place, Bryan, TX, 77807
$330,699 ARV
Off Market
4 Beds
3 Bath
1,996 Sq Ft
$171.09 / sqft
Built in 2024Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Bedrooms 4
Bathrooms Full 2Bathrooms Half 1
Indoor Fireplace
Garage Available
Heating Central
CoolingAppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Microwave, Water Heater, Energy Star Qualified Appliances
FlooringCarpet, Tile, Vinyl
Exterior
Private PoolExterior FeaturesSprinkler Irrigation
Lot Size5,998 sqft
Building Information
Year Built2024
Stories1
Roof Type105
Garage Spaces2
Land Information
APN509270-2511-0500
Lot Number50
SubdivisionPleasant Hill Sec 2, Ph 5
Land UseResidential-Single Family
Legal DescriptionPLEASANT HILL SEC 2, PH 5, BLOCK 11, LOT 50
Census Tract000205
Assessed Land Value$52,250
Assessed Improvement Value$273,394
Assessment Year2025
About this property
Ask about our amazing incentives or interest rate as long as you close by March 31. The Denver floor plan features 4 bedroom and 2.5 bathrooms, wide-open sightlines between kitchen, living, and dining. The primary bedroom is quite large with a garden tub, walk-in shower, and a large walk-in closet. The large covered patio opens to a fenced backyard with a sprinkler system and full sod. Tons of upgrades and features like blinds on all the windows, recessed lighting, zoned HVAC system, and much, much more including incentives for buyers. This home is still under construction, completed pictures are of a similar model.
Investor Tools
$322,000
Estimated Property Value
$535,124Estimated Mortgage Balance
$322,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$330,699
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,049 /month
Positive
Cash Flow Estimate:
$683 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$224/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,076
$64,890
2025
$52,250
$273,394
$325,644
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,076
$64,890
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$273,193
No
First
Mar 27, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$535,124
N/A
0%
166%
$3,276/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$3,776/mo
$-2,246/mo
5.7%
12.4%