Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$272,000

2800 Forest Bnd, Bryan, TX, 77801

On MarketInfo
Just AddedInfo
Beds— Beds
Baths— Bath
Baths2,016 Sq Ft
DuplexDuplex
price_per_sqft$134.92 / sqft
Year BuiltBuilt in 1983

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms —Bedrooms —
Bathrooms —Bathrooms —
Indoor FireplaceIndoor Fireplace
Heating CentralHeating Central
CoolingCooling
AppliancesDryer, Washer

Exterior

Lot Size4,622 sqft

Building Information

Year Built1983
Stories1
Roof Type105

Land Information

APN632000-0303-0160
Lot Number16
SubdivisionVilla Forest West Ph 3
Land UseResidential
Legal DescriptionVILLA FOREST WEST PH 3, BLOCK 3, LOT 16
Census Tract000204
Assessed Land Value$19,250
Assessed Improvement Value$77,091
Assessment Year2026

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 $1760/month. Video walkthrough on request. DSCR lender lined up and ready to go. All units are currently occupied and on lease. Some tenant belongings have been digitally removed in photos. Message with any questions.

Investor Tools

$367,857Estimated Mortgage Balance
$154,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,632 /month
Positive
Cash Flow Estimate:
$544 /month

Interested in this property?

Josh Jenkins

Brookhaven Realty

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$203/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,660
$96,341
2026
$19,250
$77,091
$96,341
No

Tax History

Year
Tax Paid
Assessed Value
2025
$1,660
$96,341

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cc & Co Holdings Limited Partnership
Purchase Money Mortgage
$370,000
No
First
Jun 15, 2026
Dec 2026

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$367,857
N/A
0%
239%
$2,219/mo

City: Bryan