$440,000
NAL Estimated Property Value104 College View Dr, Bryan, TX, 77801
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Disposal, Gas Range, Gas Water Heater, Microwave, Water Heater
FlooringCarpet, Tile, Wood
Exterior
Lot Size12,001 sqft
Building Information
Year Built1952
Stories1
Garage Spaces1
Land Information
APN447000-0009-0030
Lot Number3
SubdivisionNorth Oakwood
Land UseResidential
Legal DescriptionNORTH OAKWOOD, BLOCK 9, LOT 3
Census Tract001002
Assessed Land Value$146,400
Assessed Improvement Value$208,292
Assessment Year2025
About this property
Meticulously renovated 3 bedroom 2 bathroom home in the highly desired North Oakwood neighborhood. This charming home features a new roof, replaced 5 ton HVAC system, engineered wood flooring, fully improved kitchen with Quartz countertops, stainless appliances and exquisite fixtures, recessed lighting throughout and more! Conveniently located near Texas A&M University. Enjoy the bonus room with endless possibilities, circle drive, large trees and spacious yard. Truly a must see!
Investor Tools
$440,000
Estimated Property Value
$342,609Estimated Mortgage Balance
$97,391Estimated Equity
22% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,234 /month
Positive
Cash Flow Estimate:
$1,078 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$739/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,668
$354,692
2025
$146,400
$208,292
$354,692
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,668
$354,692
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$348,750
No
First
May 19, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$342,609
$97,391
22%
78%
$2,091/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,024/mo
$2,091/mo
$-1,067/mo
2.8%
