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

$229,000

NAL Estimated Property Value

728 Mary Lake Dr, Bryan, TX, 77802

Off MarketInfo
Beds4 Beds
Baths2 Bath
Baths1,491 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$1.68 / sqft
Year BuiltBuilt in 1952

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Garage AvailableGarage Available
AppliancesDishwasher, Gas Range, Gas Water Heater, Microwave, Refrigerator, Water Heater, Dryer, Washer
FlooringCarpet, Tile, Vinyl, Wood

Exterior

Lot Size10,733 sqft

Building Information

Year Built1952
Stories1
Garage Spaces1

Land Information

APN543000-0001-0110
Lot Number11
SubdivisionRidgecrest
Land UseResidential
Legal DescriptionRIDGECREST, BLOCK 1, LOT 11
Census Tract001101
Assessed Land Value$108,081
Assessed Improvement Value$78,506
Assessment Year2025

About this property

NOW PRE-LEASING FOR AUGUST 2026!!! This 4 bedroom 2 bath home is located only 2 miles from campus! The interior of the home has character with beautiful hardwood floors, trendy gray-tone paint throughout, updated kitchen countertops, and stainless appliances. The front exterior boast beautiful shade trees and the backyard has a patio and is completely fenced. Landlord maintains the lawn and provides washer and dryer. Schedule today and secure you lease for next year!

Investor Tools

Property Icon
$229,000
Estimated Property Value
$99,747Estimated Mortgage Balance
$129,253Estimated Equity
56% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,374 /month
Positive
Cash Flow Estimate:
$458 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$416/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,851
$186,587
2025
$108,081
$78,506
$186,587
No

Tax History

Year
Tax Paid
Assessed Value
2024
$3,851
$186,587

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$125,925
No
First
Jul 5, 2016
Aug 2031

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$99,747
$129,253
56%
44%
$755/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,510/mo
$755/mo
+$755/mo
7.9%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: Bryan

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

728 Mary Lake Dr | Property Details | No Agent List