Last 24 Hours
$130,000
NAL Estimated Property Value706 & 708 Commerce Street, Bryan, TX, 77803
Off Market
— Beds
— Bath
960 Sq Ft
Duplex
Built in 1980Property Lead Type:
BankruptcyOff-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
Bedrooms —
Bathrooms —
CoolingExterior
Lot Size5,750 sqft
Building Information
Year Built1980
Stories2
Roof Type105
Land Information
APN484000-0004-0100
Lot Number10
SubdivisionOliver
Land UseResidential
Legal DescriptionOLIVER, BLOCK 4, LOT 10
Census Tract000603
Assessed Land Value$17,998
Assessed Improvement Value$95,468
Assessment Year2025
About this property
Fully-Leased package of 2 duplexes that beats the 1% Rule! Over $3650/month in rent. Tons of improvements over the last few years. Plenty of room to continue renovation to further increase rents. Platted as 2 city lots. Over a quarter acre. Seller will consider carrying note. Message for info.
Investor Tools
$130,000
Estimated Property Value
$160,648Estimated Mortgage Balance
$130,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,739 /month
Positive
Cash Flow Estimate:
$580 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$179/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,493
$90,000
2025
$17,998
$95,468
$113,466
No
Tax History
Year
Tax Paid
Assessed Value
2024
$1,493
$90,000
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Origin Bank
Commercial
$170,000
No
First
May 12, 2023
May 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,648
N/A
0%
124%
$1,020/mo
12.4%