Last 24 Hours
$946,000
NAL Estimated Property Value8128 & 8134 Edge School House Road, Hearne, TX, 77859
Off Market
— Beds
— Bath
2,233 Sq FtHighlights
Interior
Bedrooms —
Bathrooms —
Indoor Fireplace
Garage AvailableExterior
Lot Size40.97 acres
Building Information
Year Built1998
Stories1
Garage Spaces2
Land Information
APN000600-0014-0100
SubdivisionT W Blake
Land UseResidential
Legal DescriptionA000600, T W BLAKE, TRACT 14.10, 40.969 ACRES
Census Tract000103
Assessed Land Value$17,616
Assessed Improvement Value$436,195
Assessment Year2025
About this property
Motivated seller. Rural getaway near Bryan/College Station and Texas A&M. Unrestricted acreage. Two residences - one is 2233 +/- SF and the other is 1694 +/- SF. Paved county road frontage. Water features - 1.75 acre +/- lake and pond. Except for house sites all other acreage has an open space exemption. Bryan ISD. Two portable buildings convey with property
Investor Tools
$946,000
Estimated Property Value
$0Estimated Mortgage Balance
$946,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,450 /month
Positive
Cash Flow Estimate:
$2,150 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$867/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,680
$453,811
2025
$17,616
$436,195
$858,242
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,680
$453,811
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$946,000
100%
0%
$0/mo
12.4%