$280,748
NAL Estimated Property Value904 Wedgewood Cir, Bryan, TX, 77801
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesGas Water Heater, Water Heater
Exterior
Lot Size9,047 sqft
Building Information
Year Built1979
Stories1
Garage Spaces2
Land Information
APN630000-0201-0320
Lot Number2,32,LO
SubdivisionVilla Forest Ph 2
Land UseResidential
Legal DescriptionVILLA FOREST PH 2, BLOCK A, LOT 32 & 2' OF 31
Census Tract000204
Assessed Land Value$54,000
Assessed Improvement Value$226,748
Assessment Year2025
About this property
Move-in ready 3-bed 2-bath home on cul-de-sac with 2-car garage. Huge backyard and no back neighbors. New floors. New kitchen. Great location near Travis Bryan Midtown Park. Message for info!
Investor Tools
$280,748
Estimated Property Value
$247,002Estimated Mortgage Balance
$33,746Estimated Equity
12% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,684 /month
Positive
Cash Flow Estimate:
$561 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$162/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$536
$280,748
2025
$54,000
$226,748
$280,748
No
Tax History
Year
Tax Paid
Assessed Value
2024
$536
$280,748
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank
Conventional
$252,200
No
First
Mar 10, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$247,002
$33,746
12%
88%
$1,513/mo
