$280,000
1062 Venice Dr, Bryan, TX, 77808
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size5,815 sqft
Building Information
Year Built2014
Stories1
Garage Spaces1
Land Information
APN572200-0202-0150
Lot Number15
SubdivisionSiena Ph 2
Land UseResidential
Legal DescriptionSIENA PH 2, BLOCK 2, LOT 15
Census Tract000107
Assessed Land Value$50,000
Assessed Improvement Value$211,477
Assessment Year2025
About this property
Presented at 1062 Venice DR, BRYAN TX 77808, this single-family residence, constructed in 2014, offers a sophisticated living experience designed for discerning individuals. The residence encompasses three bedrooms, providing ample private accommodations. Each space is conceived to offer comfort and tranquility. Complementing the private quarters are two well-appointed bathrooms, crafted to support daily routines with efficiency and style. This home does include an office space for those who might work from home.
Investor Tools
$125,711Estimated Mortgage Balance
$155,289Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,686 /month
Positive
Cash Flow Estimate:
$562 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$551/month
$500/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,205
$261,477
2025
$50,000
$211,477
$261,477
No
Tax History
Year
Tax Paid
Assessed Value
2025
$5,205
$261,477
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Choice Loan Services Inc
Fha
$169,081
Yes
First
Feb 26, 2015
Mar 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,711
$155,289
55%
45%
$1,014/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,530/mo
$1,514/mo
+$16/mo
6.5%
