$294,800 Last Listed Price
●
House -
Off Market
105 N Haswell Drive
Bryan, TX 77803
3 Beds
2 Baths
1,044 Ft²
$308,473
RealtyHop Estimate
4.64%
Since Nov 1, 2022
National-US
Primary Model
About This Property
This cozy, recently renovated home sits on a larger lot AND has a
separate guest house. Upon entry, you are greeted with hard surface
flooring, fresh paint & a bright and open floor plan seamlessly
connecting the kitchen to the living room. The kitchen features
subway tile backsplash, granite counter tops, new cabinets, eating
bar, water pot filler & a built in microwave, reducing countertop
clutter while being extremely accessible. Living room has inviting
paint colors with stained beams that will WOW you! Laundry room has
been updated with floating shelves, subway tile backsplash & is
closed off with a stained barn door. Updates in the main home
include new windows throughout, new roof, new insulation, new
central AC, new flooring, new light fixtures/fans & more! Guest
home has its own living room, kitchen, bedroom, bathroom, comes
with stackable washer/dryer & the same welcoming feel as the main
home. It also has new flooring, new fixtures, new roof, new central
AC & new insulation.
Unit Size
1,044 Ft²
Days on Market
-
Land Size
0.18 acres
Price per sqft
$282
Property Type
House
Property Taxes
$224
HOA Dues
-
Year Built
1945
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 4 months ago (HAR #95172546)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Oct 26, 2022 | Sold | ||
| Sold | |||
| Jul 20, 2022 | Listed by Treehouse Real Estate B/CS LLC | $294,800 | |
| Listed by Treehouse Real Estate B/CS LLC | |||
| | |||
|
This cozy, recently renovated home sits on a larger lot AND has a separate guest house. Upon entry, you are greeted with hard surface flooring, fresh paint & a bright and open floor plan seamlessly connecting the kitchen to the living room. The kitchen features subway tile backsplash, granite counter tops, new cabinets, eating bar, water pot filler & a built in microwave, reducing countertop clutter while being extremely accessible. Living room has inviting paint colors with stained beams that will WOW you! Laundry room has been updated with floating shelves, subway tile backsplash & is closed off with a stained barn door. Updates in the main home include new windows throughout, new roof, new insulation, new central AC, new flooring, new light fixtures/fans & more! Guest home has its own living room, kitchen, bedroom, bathroom, comes with stackable washer/dryer & the same welcoming feel as the main home. It also has new flooring, new fixtures, new roof, new central AC & new insulation.
| |||
Property Highlights
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About East Side
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Jody Luckie, Treehouse Real Estate B/CS LLC
Last Updated: 4 months ago
Data Source: HAR , MLS# 95172546
Copyright © 2026, Houston Realtors Information Service, Inc. Information provided is exclusively for consumers’ personal, non-commercial use and may not be used for any
purpose other than to identify prospective properties consumers may be interested in purchasing. All information provided is deemed reliable but is not guaranteed and should be independently verified.
Last Updated: 4 months ago
Data Source: HAR , MLS# 95172546
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017