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
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$890,000

NAL Estimated Property Value

802-804 Navidad Street, Bryan, TX, 77801

Off MarketInfo
Beds2 Beds
Baths1 Bath
Baths3,200 Sq Ft
Year BuiltBuilt in 1979

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Heating CentralHeating Central
CoolingCooling
AppliancesGas Range, Gas Water Heater
FlooringVinyl

Exterior

Lot Size6,360 sqft

Building Information

Year Built1979
Stories1

Land Information

APN636000-0102-0070
Lot Number7
SubdivisionVilla West Ph 1
Land UseResidential
Legal DescriptionVILLA WEST PH 1, BLOCK 2, LOT 7
Census Tract000204
Assessed Land Value$43,000
Assessed Improvement Value$246,126
Assessment Year2025

About this property

Fully-leased at $8k per month. 8-units. All units are 2-bedroom 1-bathroom with washer and dryer. Roofs replaced in 2022. All units updated. ACs and water heaters serviced recently. Message for walkthrough videos.

Investor Tools

Property Icon
$890,000
Estimated Property Value
$271,926Estimated Mortgage Balance
$618,074Estimated Equity
69% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,699 /month
Positive
Cash Flow Estimate:
$1,900 /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
$805/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
Lendingone Llc
Commercial
$288,750
No
First
Mar 31, 2023
Apr 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$271,926
$618,074
69%
31%
$1,732/mo

City: Bryan

802-804 Navidad Street | Property Details | No Agent List