15
Map
$158,800 Last Listed Price
●
Condo -
Off Market
2807 Wildflower Drive #2
Bryan, TX 77802
2 Beds
1 Bath,
1
Half Bath
1,206 Ft²
$1,281
Est. Monthly
$262
HOA / Fees
About This Property
Investors, take notice. Fully furnished, fully remodeled investment
property with tenant in place at $1,800/month through December
2026.. This completely remodeled condo checks every box with proven
rental history and over 80% occupancy already booked in 2026.
Currently operating as a furnished midterm rental, it's ready to
continue producing income or serve as a move-in-ready residence.
The interior features wood-look tile flooring throughout the main
level and a fully remodeled kitchen with new cabinetry, quartz
countertops, designer backsplash, and newer appliances. The updated
bathroom includes a beautifully tiled shower/tub combo, plus a
convenient renovated half bath downstairs. Large walk-in closets
provide excellent storage. Located near Target, Kroger, Dutch Bros,
and everyday conveniences, this property has operated successfully
as a furnished rental for three years and is ready for its next
owner.
Unit Size
1,206 Ft²
Days on Market
-
Land Size
0.08 acres
Price per sqft
$132
Property Type
Condo
Property Taxes
$239
HOA Dues
$262
Year Built
-
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: 2 months ago (HAR #72206732)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Aug 6, 2026 | Sold | ||
| Sold | |||
| Jul 11, 2026 | In contract | - | |
| In contract | |||
| Jun 24, 2026 | Price Decreased |
$158,800
↓ $1K
(0.8%) | |
| Price Decreased | |||
| Jun 2, 2026 | Price Decreased |
$160,000
↓ $5K
(3%) | |
| Price Decreased | |||
| May 6, 2026 | Listed by The Hudson Team | $165,000 | |
| Listed by The Hudson Team | |||
Property Highlights
Parking Available
Parking Details
Parking Features: No Garage, Additional Parking, Assigned, Paved
Interior Details
Half Bathrooms: 1
Full Bathrooms: 1
Appliances: Disposal, Refrigerator, Electric Oven, Microwave, Electric Cooktop, Electric Range, Dryer, Washer, Dishwasher, Washer/Dryer, Freestanding Oven, Full Size
Flooring Type: Carpet, Tile
Laundry Features: Inside
Exterior Details
Has Property Attached
Square Footage: 1206
Architectural Style: Traditional
Year Built: 1981
Building Area Total: 1206
Levels: Levels 1 and 2
Window Features: Window Coverings
Construction Materials: Brick, Cement Siding
Patio and Porch Features: Patio
Lot Size Area: 0.084
Lot Size Units: Acres
Lot Size Acres: 0.084
Lot Size Square Feet: 3659
Water Source: Public
Financial Details
Tax Annual Amount: $2,868
Utilities Details
Cooling Type: Electric
Heating Type: Electric
Sewer : Public Sewer
Location Details
HOA Fee: $262
HOA Fee Frequency: Monthly
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
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
06/02/2024
|
2 Bed
|
1.5 Bath
|
1206 ft²
|
$169,000
2 Bed
1.5 Bath
1206 ft²
|
-
-
|
Suzie Bush
Longitude Real Estate
| |
|
04/18/2024
|
3 Bed
|
2 Bath
|
1444 ft²
|
$175,000
3 Bed
2 Bath
1444 ft²
|
$175,000
06/06/2024
|
Heather Robinson
Full Stringer Realty (Bay City)
| |
|
04/02/2024
|
2 Bed
|
2 Bath
|
1206 ft²
|
$170,000
2 Bed
2 Bath
1206 ft²
|
$150,000
-11.76%
05/17/2024
|
Lauri T. Brewer
CB&A, Realtors
| |
|
01/06/2024
|
3 Bed
|
2 Bath
|
1444 ft²
|
$220,000
3 Bed
2 Bath
1444 ft²
|
-
-
|
Jody Luckie
Treehouse Real Estate
| |
|
02/03/2024
|
2 Bed
|
1.5 Bath
|
1206 ft²
|
$183,000
2 Bed
1.5 Bath
1206 ft²
|
-
-
|
Diana Rodriguez
NextHome Realty Solutions BCS
| |
|
03/01/2023
|
2 Bed
|
1.5 Bath
|
1206 ft²
|
$129,900
2 Bed
1.5 Bath
1206 ft²
|
-
-
|
Kristi Fox Satsky
CENTURY 21 Beal
| |
|
07/05/2022
|
2 Bed
|
2 Bath
|
1206 ft²
|
$144,900
2 Bed
2 Bath
1206 ft²
|
-
-
|
Genni Murphy
Miles of Grace Realty
| |
|
05/26/2022
|
3 Bed
|
2 Bath
|
1444 ft²
|
$147,000
3 Bed
2 Bath
1444 ft²
|
-
-
|
Danny Wiseman
NextHome Realty Solutions BCS
| |
|
04/07/2022
|
2 Bed
|
2 Bath
|
1206 ft²
|
$135,000
2 Bed
2 Bath
1206 ft²
|
-
-
|
Melissa Kubeczka
eXp Realty, LLC
| |
|
04/04/2022
|
2 Bed
|
2 Bath
|
1206 ft²
|
$119,000
2 Bed
2 Bath
1206 ft²
|
-
-
|
Nathan Cook
BHHS Caliber Realty
| |
|
09/20/2021
|
2 Bed
|
1 Bath
|
1206 ft²
|
$119,500
2 Bed
1 Bath
1206 ft²
|
$119,500
10/25/2021
|
Joanna Gonzalez
Connect Realty.com
| |
|
08/06/2020
|
2 Bed
|
2 Bath
|
1206 ft²
|
$99,000
2 Bed
2 Bath
1206 ft²
|
-
-
|
-
| |
|
05/17/2020
|
2 Bed
|
2 Bath
|
1206 ft²
|
$99,000
2 Bed
2 Bath
1206 ft²
|
-
-
|
-
| |
|
03/09/2020
|
2 Bed
|
2 Bath
|
1206 ft²
|
$108,500
2 Bed
2 Bath
1206 ft²
|
-
-
|
-
| |
|
11/12/2019
|
2 Bed
|
2 Bath
|
1206 ft²
|
$100,000
2 Bed
2 Bath
1206 ft²
|
-
-
|
-
| |
|
06/14/2019
|
2 Bed
|
2 Bath
|
1206 ft²
|
$99,900
2 Bed
2 Bath
1206 ft²
|
-
-
|
-
| |
|
06/14/2019
|
2 Bed
|
2 Bath
|
1206 ft²
|
$104,900
2 Bed
2 Bath
1206 ft²
|
-
-
|
-
| |
|
11/11/2018
|
3 Bed
|
2 Bath
|
1440 ft²
|
$109,950
3 Bed
2 Bath
1440 ft²
|
-
-
|
-
| |
|
09/06/2018
|
2 Bed
|
2 Bath
|
1206 ft²
|
-
2 Bed
2 Bath
1206 ft²
|
-
-
|
-
| |
|
06/19/2018
| |
3 Bed
|
2 Bath
|
1440 ft²
|
-
3 Bed
2 Bath
1440 ft²
|
-
-
|
-
|
Building Info
2807 Wildflower Drive
2807 Wildflower Drive, Bryan, TX 77802
- 1 Unit for Sale
About Briarcrest Ridge
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Heather Robinson, The Hudson Team
Last Updated: 2 months ago
Data Source: HAR , MLS# 72206732
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: 2 months ago
Data Source: HAR , MLS# 72206732
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017