For Sale
For Rent
Blog
Property Records
Schools
SEARCH
Property Records
For Sale
For Rent
MORE
Blog
Schools
See Home Value
Bryan 77803 Downtown Bryan
405 W 21st Street
$30,000 Last Listed Price
● Land - Off Market

405 W 21st Street

Bryan, TX 77803
bedrooms
Studio
bathrooms
0 Bath
$33,452
RealtyHop Estimate
11.51%
Since Dec 1, 2021
National-US
Primary Model
Unit Size
-
Days on Market
-
Land Size
0.13 acres
Price per sqft
-
Property Type
Land
Property Taxes
$34
HOA Dues
-
Year Built
2022

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: 6 months ago (HAR #85874572)

Price History

Date / Event Date Event Price
Nov 5, 2021 Sold
Premium
Sold
Jul 2, 2021 Listed by Walzel Properties $30,000
Listed by Walzel Properties

Property Highlights

Building Info

Overview

    General

  • Year Built: 2022
  • Effective Year Built: 2022
  • Building Count: 1
  • Total Rooms: 6
  • Bedroom Count: 3
  • Bathroom Count: 2
  • Full Bathrooms: 2
  • Partial Bathrooms: 2
  • Building Condition: 0
  • Building Quality: 0
  • Construction Type: 17
  • Building Style: 0
  • Exterior Walls Type: 19
  • Interior Walls Type: 0
  • Roof Shape Type: 0
  • Roof Cover Type: 3
  • Floor Count: 100
  • Floor Cover: 0
  • Basement Type: 0
  • Basement Area: 0
  • Garage Type: 0
  • Parking Space Count: 0
  • Patio Type: 5
  • Porch Type: 102
  • Pool Type: 0

    Dimensions

  • Lot Size Square Feet: 5,750
  • Total Building Area: 1,455
  • Gross Building Area: 1,455
  • Building Area: 1,455
  • Building Area Measurement: L

    Heating and Cooling

  • Air Conditioning: 1
  • Heating: 3
  • Heated Square Feet: 1,455
  • Heating Fuel Type: 0

    Utilities

  • Sewer System: 0
  • Water Service: 0

Building

  • Building Type: 0
  • Property Class: R
  • Subdivision: CITY OF BRYAN TOWNSITE
  • Land Acres: 0000000132
  • Standard Land Use Code: 1001
  • County Land Use Code: A1
  • State Land Use Code: A1
  • Legal Description 1: CITY OF BRYAN TOWNSITE, BLOCK 163, LOT 8

Neighborhood

  • School District Name: Bryan Independent School District
  • Census Tract: 000502

Geography

  • Assessors Map Reference: BK 540 PG 232
  • Parcel: 22785
  • Block: 163
  • Lot: 8
  • Municipality: CITY OF BRYAN
  • Latitude: 30.6784
  • Longitude: -96.3762

    Address

  • Full Address: 405 W 21st St
  • Address - House Number: 405
  • Street Direction: W
  • Address - Street Name: 21st
  • Address - Suffix Type: St
  • State: TX
  • City Name: Bryan
  • Carrier Code: C014
  • 4-Digit Zip Code: 2578
  • Zip Code: 77803

Valuation

    Tax

  • Tax Year: 2023
  • Tax Amount: $524,059
  • Initial Tax Delinquent Year: 2020
  • Tax Rate Code Area: S1

    Appraisal Valuation

  • Standard Deviation: 0.2024
  • Valuation Date: Jan 17, 2024
  • Confidence Score: 72
  • Final Value: 282,680
  • High Value: 339,919
  • Low Value: 225,441

    Market Valuation

  • Market Total Value: $264,289
  • Market Land Value: $22,368
  • Market Improvement Value: $241,921

    Assessments Valuation

  • Assessed Year: 2023
  • Assessed Total Value: $264,289
  • Assessed Land Value: $22,368
  • Assessed Improvements Value: $241,921

    Sales

  • Current Sale Recording Date: Jun 16, 2022
  • Current Sale Price:
    Premium
  • Current Sale Document Type: 27
  • Current Sale Input Document Number: 1474942
  • Previous Sale Recording Date: Nov 08, 2021
  • Previous Sale Contract Date: Nov 05, 2021
  • Previous Sale Document Type: 71
Data used for valuation calculations is provided by RealtyHop, and other third party sources
Request mortgage information redaction

Comparables

Unit
Status
Type
Beds
Baths
ft²
Price/ft²
Asking Price
Listed On
Closing Price
Sold On
HOA + Taxes

About Downtown Bryan

Stats & Trends

Median Asking:

$250,000

Sale Price/ft²

$208

Above Asking

0.01%

Average Days on Market

77

Average Home Size

1906 ft²

Average Home Age

46.5 years

Currently For Sale

4 Listings
Based on RH Advisors, Inc. calculations of home data from MLS and/or public records.

Similar Homes for Sale

Currently no similar homes around

Nearby Rentals

Unit for rent at 1401 E 29th St, Bryan, TX, 77802

$2,499 /mo

  • 4 Beds
  • 3 Baths
  • 2,142 ft²
1401 E 29th St, Bryan, TX, 77802 Listing by Bhushan Karle

Rentals Near You

Click here to view more rentals in the neighborhood.
HAR

Listed by: Shanita Holloway, Walzel Properties
Last Updated: 6 months ago
Data Source: HAR , MLS# 85874572
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.

Frequently Asked Questions

When was property at 405 West 21st Street built and last sold?
The property at 405 West 21st Street was built in 2022 and last sold on Jan 1, 1970 for $259,217.
How much is this home worth?
The estimated value of the home located at 405 West 21st Street is $30,300.
What are some comparable homes to 405 West 21st Street?
There are currently no comparable homes to 405 West 21st Street.
Recent Neighborhood News
Haunted NYC Real Estate: 6 Spooky Stories Behind the Addresses
Lake House Prices Near NYC in 2026: What Waterfront Actually Costs (Labor Day Buyer's Guide)
9 New York City Seafood and Raw Bars
Why Some NYC Tenement Apartments Had Bathtubs in the Kitchen
Popular Searches
Bryan Homes for Sale
Bryan Houses for Sale
Bryan Condos for Sale
Bryan Townhouses for Sale
Bryan Multifamily for Sale
Bryan Land for Sale
Bryan Commercial for Sale
Bryan Homes with Basements
Nearby Cities
College Station Homes for Sale
Hearne Homes for Sale
Lake Bryan Homes for Sale
Snook Homes for Sale
Kurten Homes for Sale
Millican Homes for Sale
Iola Homes for Sale
Wixon Valley Homes for Sale
Nearby Property Records
Brazos County, TX Property Records
Burleson County, TX Property Records
Robertson County, TX Property Records
Grimes County, TX Property Records
Washington County, TX Property Records
Madison County, TX Property Records
Milam County, TX Property Records
Walker County, TX Property Records
Neighborhoods
Southwood Valley Real Estate
Pebble Creek Real Estate
Wolf Pen Creek District Real Estate
Downtown Bryan Real Estate
Crescent Pointe Real Estate
Briarcrest Real Estate
Copperfield Real Estate
Edelweiss Real Estate
Nearby Counties
South Brazos Homes for Sale
Bryan-College Station Homes for Sale
Northeast Brazos Homes for Sale
West Brazos Homes for Sale
Old River Homes for Sale
Hearne Homes for Sale
Cooks Point Homes for Sale
Top Real Estate Agents
Top Agents in Downtown Bryan
Top Agents in Bryan
Top Agents in College Station
Top Agents in 77845
Top Agents in South Brazos
Top Agents in Bryan-College Station
Top Agents in 77840
Top Agents in Northeast Brazos