Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$399,900

715 E 31st St, Bryan, TX, 77803

On MarketInfo
Beds3 Beds
Baths1 Bath
Baths1,460 Sq Ft
price_per_sqft$273.9 / sqft
Year BuiltBuilt in 1922

Property Lead Type:

Absentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 1Bathrooms Full 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
AppliancesGas Water Heater, Water Heater, Tankless Water Heater
FlooringTile, Wood

Exterior

Exterior FeaturesSprinkler Irrigation
Lot Size7,732 sqft

Building Information

Year Built1922
Stories1
Garage Spaces2

Land Information

APN185900-0022-0010
Lot Number1
SubdivisionCavitt's Bryan Heights
Land UseResidential
Legal DescriptionCAVITT'S BRYAN HEIGHTS, BLOCK 22, LOT 1
Census Tract000700
Assessed Land Value$50,020
Assessed Improvement Value$166,653
Assessment Year2025

About this property

Attention historic home enthusiasts! This Spanish style bungalow tucked in the heart of the Bryan Eastside Historic District is absolutely charming and move-in ready! The residence is on the National Historic Register and one of the only properties of this architectural style in our area. Enter the original arched front door and into the main living area with stucco fireplace. A spacious dining area overlooks the front/side yard. Wonderful kitchen with Saltillo tile, site-built cabinets, granite tops, and stainless appliances. Off the kitchen is a side porch and the laundry room. Down a wide central hallway you have access to three bedrooms and one bath. Bedroom 3 could easily be a study/flex space. This property underwent a complete overhaul renovation between 2019-present and some of the treatments include: Reframing of the exterior of the home; new mud-bed stucco around the entire exterior; new double pane wood-on-wood historic wood windows; foundation leveling and repair from interior with new subfloor; new HVAC; completely rewired and replumbed; new kitchen cabinetry; new TPO membrane roof and Spanish tile accents; sprinkler system and new landscape; fencing and driveway; turf side-patio; 2- car garage completely remodeled into a heated/cooled workspace or secondardy living. Many of the original attributes remain including: interior millwork/shiplap, doors, built-ins, door hardware, cast iron tub, and much more. Do not miss the opportunity to buy this rare property!

Investor Tools

$275,552Estimated Mortgage Balance
$240,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,399 /month
Positive
Cash Flow Estimate:
$800 /month

Interested in this property?

Chad Hovde

RE/MAX 2020

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$383/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,394
$216,673
2025
$50,020
$166,653
$216,673
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,394
$216,673

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Momentum Bank
Conventional
$284,000
No
First
Dec 11, 2024
Jan 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$275,552
N/A
0%
115%
$1,703/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,024/mo
$1,703/mo
$-679/mo
5.1%

City: Bryan

715 E 31st St | Property Details | No Agent List