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

$718,000

NAL Estimated Property Value

828 S Rosemary Dr, Bryan, TX, 77802

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths2,828 Sq Ft
price_per_sqft$256.36 / sqft
Year BuiltBuilt in 1963

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
AppliancesElectric Range, Portable Dishwasher

Exterior

Lot Size1 acre

Building Information

Year Built1963
Stories1
Garage Spaces2

Land Information

APN138000-0000-0360
Lot Number36
SubdivisionBeverly Estates
Land UseResidential
Legal DescriptionBEVERLY ESTATES, LOT 36, ACRES 1.0
Census Tract001101
Assessed Land Value$236,966
Assessed Improvement Value$452,210
Assessment Year2025

About this property

Welcome to this beautiful home in the highly desirable Beverly Estates of Bryan, TX! Situated on a spacious 1-acre lot, this property offers 4 bedrooms and 3 bathrooms with a blend of comfort and elegance. Step into the foyer and be greeted by the formal living room to your left with a cozy fireplace, continuing to a formal dining room. Enjoy the den or secondary living space complete with built-ins for a personal library or displaying meaningful. The kitchen features a breakfast area and abundant cabinet space for all your storage needs. This unique floor plan includes two primary suites with private en-suite bathrooms, plus two additional guest bedrooms and a full bath. Outside, enjoy the expansive yard and patio for gatherings or relaxing in a peaceful setting. Just under 2 miles from Texas A&M University, placing you in the heart of Aggieland. You’ll also love being only minutes from a wide variety of restaurants, shopping, and conveniences along Texas Avenue and University Drive. Don’t miss this rare opportunity in Beverly Estates—come see it before it’s gone!

Investor Tools

Property Icon
$718,000
Estimated Property Value
$0Estimated Mortgage Balance
$718,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,350 /month
Positive
Cash Flow Estimate:
$1,450 /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
$442/month
$100/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,717
$689,176
2025
$236,966
$452,210
$689,176
No

Tax History

Year
Tax Paid
Assessed Value
2024
$1,717
$689,176

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$718,000
100%
0%
$0/mo

City: Bryan

828 S Rosemary Dr | Property Details | No Agent List