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
Main property image
A+
NoAgentList RatingHow are grades calculated?Info
Days237Days on Market
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$720,000

801 S Rosemary Dr, Bryan, TX, 77802

$936,000 ARVInfo
On MarketInfo
Beds3 Beds
Baths3 Bath
Baths3,104 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$231.96 / sqft
Year BuiltBuilt in 1953

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
AppliancesCooktop, Dishwasher, Disposal, Microwave, Refrigerator, Dryer, Tankless Water Heater, Washer
FlooringCarpet, Tile, Wood

Exterior

Private PoolPrivate Pool
Lot Size32,670 sqft

Building Information

Year Built1953
Stories1
Garage Spaces2

Land Information

APN138000-0000-0820
Lot Number82
SubdivisionBeverly Estates
Land UseResidential
Legal DescriptionBEVERLY ESTATES, LOT 82, ACRES .75
Census Tract001101
Assessed Land Value$213,335
Assessed Improvement Value$765,182
Assessment Year2025

About this property

Located in Beverly Estates this Mid-Century Rancher is loaded with character. Set on a .75 acre lot that backs up to city parkland that’s been left natural. You’ll feel like you’re miles away from town. There is a unique fossilized limestone on the front of the home as well as the centerpiece of the main fireplace that separates the living room and breakfast area. The back of the “L” shaped home has multiple windows and doors that look out onto the pool (added in 2020) and large patio/ landscaped area. The home has amazing closets and storage. There are 3 bedrooms, 3 full bathrooms, 2 living areas (both with fireplaces) and 2 dining areas. The kitchen features an island and an eating bar and amazing amount to counter space. Convenient off street parking in the front as well as an extra deep driveway for additional cars. Roof was installed in 2025 as well as an ornate custom metal chimney cap. There’s a dog run on the south side of yard.

Investor Tools

$340,117Estimated Mortgage Balance
$372,883Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$936,000
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,320 /month
Positive
Cash Flow Estimate:
$1,440 /month

Interested in this property?

John Flynn

Keller Williams Realty Brazos Valley office

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$921/month
$100/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,488
$646,914
2025
$213,335
$765,182
$978,517
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,488
$646,914

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Internet Mortgage Inc
Conventional
$373,870
No
First
Aug 30, 2021
Sep 2036

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$340,117
$372,883
52%
48%
$2,242/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,510/mo
$2,342/mo
$-832/mo
2.5%

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...

801 S Rosemary Dr | Property Details | No Agent List