$125,000
SEC Beck Street and Silkwood Drive, Bryan, TX, 77803
On Market
Just Added
About this property
2.79 acres of suburban land located at the southeast corner of Beck Street and Silkwood Drive in Bryan, Texas. The property offers frontage along both Beck Street and Silkwood Drive, access to City of Bryan utilities, and convenient access to Harvey Mitchell Parkway and State Highway 21. Surrounded by expanding residential development and nearby schools and employment centers, the site has been preliminarily engineered for 4–5 duplex lots, with the City indicating support for rezoning.
Investor Tools
$0Estimated Mortgage Balance
$125,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$750 /month
Positive
Cash Flow Estimate:
$250 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$X/month
No HOA
5.947%
