$330,930
NAL Estimated Property Value985 Rice Dr, Bryan, TX, 77803
Off Market
Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
AppliancesElectric Water Heater
Exterior
Lot Size5,009 sqft
Building Information
Year Built2022
Stories2
Roof Type105
Garage Spaces2
Land Information
APN272528-0209-0070
Lot Number7
SubdivisionFollett Ph 2
Land UseResidential
Legal DescriptionFOLLETT PH 2, BLOCK 9, LOT 7
Census Tract000605
Assessed Land Value$48,500
Assessed Improvement Value$282,430
Assessment Year2025
About this property
Don't miss this 5-bedroom 2.5-bathroom home that's perfect for entertaining! Kitchen has tons of counterspace and a nice pantry. Massive master suite includes oversized closet, dual vanity, soaker tub, and separate shower. Upstairs you'll find 4 bedrooms, a full bath, and game room with pool table. This could be your next home or rental. Currently an Air BnB generating over $5k per month in average revenue. Current management could stay on making this a perfect turnkey investment. Message for info.
Investor Tools
$330,930
Estimated Property Value
$593,284Estimated Mortgage Balance
$330,930Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,099 /month
Positive
Cash Flow Estimate:
$700 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$656/month
$350/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,220
$330,930
2025
$48,500
$282,430
$330,930
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,220
$330,930
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
1st Alliance Mortgage Llc
Unknown
$301,500
No
First
Jun 4, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$593,284
N/A
0%
179%
$3,616/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,571/mo
$3,966/mo
$-2,395/mo
5.7%
