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

$412,000

NAL Estimated Property Value

800 Navidad St, Bryan, TX, 77801

Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths3,200 Sq Ft
price_per_sqft$203.13 / sqft
Year BuiltBuilt in 1979

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms 1Bathrooms 1
Heating CentralHeating Central
CoolingCooling

Exterior

Lot Size6,360 sqft

Building Information

Year Built1979
Stories1

Land Information

APN636000-0102-0060
Lot Number6
SubdivisionVilla West Ph 1
Land UseResidential
Legal DescriptionVILLA WEST PH 1, BLOCK 2, LOT 6
Census Tract000204
Assessed Land Value$43,000
Assessed Improvement Value$246,126
Assessment Year2025

About this property

Located just minutes from the main campus of Texas A&M University, this fourplex is successfully operating as a hybrid mid-term/short-term rental and is outperforming long term rental only rates. There is a 2-night minimum Airbnb rental and a few short-term leases of 1-6 months initiated by clients coming from all over the world who come to the campus for research and engineering projects. Each unit is 2 bed/1bath. Two units come fully furnished and two are unfurnished for maximum flexibility. Roof was replaced in 2021. Recently painted and upgraded, owners successfully grossed ~$75,000 last year in rental income. Quadplex is for sale individually, or as part of a package deal. See also 706 Navidad and 708 Navidad.

Investor Tools

Property Icon
$412,000
Estimated Property Value
$656,402Estimated Mortgage Balance
$412,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,900 /month
Positive
Cash Flow Estimate:
$1,300 /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
$606/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,211
$289,126
2025
$43,000
$246,126
$289,126
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,211
$289,126

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cody Begg
Seller Carryback / Seller Financing / Seller Take-Back
$730,000
No
First
Feb 5, 2021
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$656,402
N/A
0%
159%
$4,377/mo

City: Bryan

800 Navidad St | Property Details | No Agent List