Last 24 Hours
$1,155,000
NAL Estimated Property Value706, 708, 800 Navidad Street, Bryan, TX, 77801
$1,501,500 ARV
Off Market
Commercial
2 Beds
1 Bath
9,600 Sq Ft
$120.31 / sqft
Built in 1979Highlights
Interior
Bedrooms 2
Bathrooms 1AppliancesRange, Disposal, Dishwasher, Refrigerator
FlooringVinyl
About this property
100% occupied 12-unit development. Each unit is 2-bedroom 1-bathroom and has washer/dryer connections. There are 3 buildings with 4 units each. Each building is on a separate tax parcel. New roofs in December 2020. Rent is $9000 per month. Taxes are $1328.12 per month. Insurance is approximately $350 per month. Across from Big Shots Golf. Less than 2.5 miles from Texas A&M University. Perfect place for 1031 Funds since current loan of $600k can be assumed.
Investor Tools
$1,155,000
Estimated Property Value
$0Estimated Mortgage Balance
$1,155,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$1,501,500
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,930 /month
Positive
Cash Flow Estimate:
$2,310 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$X/month
No HOA
5.947%
12.4%