$270,000
NAL Estimated Property Value1001 Krenek Tap Rd Apt 2805, College Station, TX, 77840
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDisposal, Oven, Microwave, Electric Cooktop, Dryer, Washer, Dishwasher, Washer/Dryer
FlooringCarpet, Tile
Exterior
Lot Size3,515 sqft
Building Information
Year Built2006
Stories2
Land Information
APN642700-0528-2805
SubdivisionWaterwood Townhome Condos Ph 5
Land UseResidential
Legal DescriptionWATERWOOD TOWNHOME CONDOS PH 5, BLDG 28, UNIT 2805
Census Tract001702
Assessed Land Value$29,500
Assessed Improvement Value$228,324
Assessment Year2025
About this property
Great opportunity for an investment property or a new home! This 4-bedroom, 4-bath home has an excellent floor plan. Each bedroom has its own bathroom! Open concept living room, kitchen, dining room area! This town-home complex is meticulously well-kept and includes an area pool. The complex has two entrances with assigned parking. Minutes from a huge park and other development. Owner rented primarily to Texas A&M students for years. Motivated seller!
Investor Tools
$270,000
Estimated Property Value
$0Estimated Mortgage Balance
$270,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,620 /month
Positive
Cash Flow Estimate:
$540 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$528/month
$120/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,982
$257,824
2025
$29,500
$228,324
$257,824
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,982
$257,824
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$269,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
$120/mo
+$1,480/mo
7.1%
