Last 24 Hours
$269,900
1003-1005 Forest Bend Drive, Bryan, TX, 77801
On Market
Just Added
— Beds
— Bath
2,016 Sq Ft
Duplex
$133.88 / sqft
Built in 1983Highlights
Interior
Bedrooms —
Bathrooms —AppliancesDryer, Washer
About this property
Fully-leased duplex. Each unit has large backyard with wood privacy fence and in-unit washer/dryer. Both units are 2-bed 1.5-bath layout. Leased at nearly $1820/month. Video walkthrough on request. DSCR lender lined up and ready to go. All units are occupied and have at least 6 months left on lease. Some tenant belongings have been digitally removed in photos. Message with any questions.
Investor Tools
$0Estimated Mortgage Balance
$269,900Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,619 /month
Positive
Cash Flow Estimate:
$540 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$X/month
No HOA
5.947%
12.4%