Last 24 Hours
$304,000
NAL Estimated Property Value5315 Lyle Place, Bryan, TX, 77807
Off Market
3 Beds
2 Bath
1,594 Sq Ft
$193.82 / sqft
Built in 2024Property Lead Type:
High Equity
Highlights
Interior
Bedrooms 3
Bathrooms Full 2
Garage AvailableAppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Microwave, Water Heater, Energy Star Qualified Appliances
FlooringCarpet, Tile
Exterior
Private PoolExterior FeaturesSprinkler Irrigation
Lot Size5,998 sqft
Building Information
Year Built2024
Stories1
Garage Spaces2
Land Information
APN509270-2511-0380
Lot Number38
SubdivisionPleasant Hill Sec 2, Ph 5
Land UseResidential-Single Family
Legal DescriptionPLEASANT HILL SEC 2, PH 5, BLOCK 11, LOT 38
Census Tract000205
Assessed Land Value$52,250
Assessed Improvement Value$238,279
Assessment Year2025
About this property
Ask about our amazing incentives or interest rate as long as you close by March 31.Charming 3 bedroom, 2 bath house has an open floor plan with tons of windows flooding the rooms with natural light. The house comes with stainless appliances, granite counters, full blinds are included, a full landscaping pack and a Carrier HVAC system. It has farmhouse exterior styled siding and an industry-leading warranty program. Finished Pictures are of a completed house with the same floor plan.
Investor Tools
$304,000
Estimated Property Value
$242,802Estimated Mortgage Balance
$61,198Estimated Equity
20% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,854 /month
Positive
Cash Flow Estimate:
$618 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$216/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,076
$290,529
2025
$52,250
$238,279
$290,529
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,076
$290,529
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$247,154
No
First
May 1, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$242,802
$61,198
20%
80%
$1,482/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$1,982/mo
$-452/mo
6.0%
12.4%