Last 24 Hours
$166,000
NAL Estimated Property Value6683 J C Long Dr, Bryan, TX, 77807
Off Market
2 Beds
1 Bath
900 Sq Ft
$150 / sqft
Built in 1981Property Lead Type:
BankruptcyOff-Market ListDeal ListAbsentee Owner
Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Garage AvailableExterior
Lot Size36,560 sqft
Building Information
Year Built1981
Stories1
Garage Spaces1
Land Information
APN381000-0005-0020
Lot Number2-3,LOT
SubdivisionLakewood Estates
Land UseResidential
Legal DescriptionLAKEWOOD ESTATES, BLOCK 5, LOT 2 & 3
Census Tract000205
Assessed Land Value$50,087
Assessed Improvement Value$84,560
Assessment Year2025
About this property
Nestled on nearly an acre in the peaceful Lakewood Estates community, this charming 2-bedroom, 1- bath home offers county living with plenty of space to enjoy. The property provides endless possibilities for outdoor entertaining, gardening, or simply enjoy the rural living situated on a spacious 0.84 acre lot.
Investor Tools
$166,000
Estimated Property Value
$119,789Estimated Mortgage Balance
$46,211Estimated Equity
27% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$996 /month
Positive
Cash Flow Estimate:
$332 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$210/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,687
$134,647
2025
$50,087
$84,560
$134,647
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,687
$134,647
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Primary Residential Mortgage Inc
Conventional
$130,198
No
First
Mar 4, 2022
Apr 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$119,789
$46,211
27%
72%
$781/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,080/mo
$781/mo
+$299/mo
7.8%
12.4%