Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$268,000

NAL Estimated Property Value

110 Forest Dr, College Station, TX, 77840

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths1,492 Sq Ft
price_per_sqft$177.61 / sqft
Year BuiltBuilt in 2007

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 3Bathrooms Full 3
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Disposal, Microwave, Water Heater, Electric Water Heater
FlooringCarpet, Tile

Exterior

Private PoolPrivate Pool
Lot Size4,282 sqft

Building Information

Year Built2007
Stories2

Land Information

APN290485-0402-1100
SubdivisionGateway Villas Condos Ph 4a
Land UseResidential
Legal DescriptionGATEWAY VILLAS CONDOS PH 4A, BLDG B, UNIT 110 BLDG B, UNIT 110
Census Tract001301
Assessed Land Value$39,000
Assessed Improvement Value$223,000
Assessment Year2025

About this property

Make your appointment today to see this exceptional 3/3.5 Gateway Villa condo! Great location - on the Texas A&M shuttle route - and each bedroom is spacious with a private bath, ensuring privacy and personal space. New heat pump HVAC installed in 2021! A great buy for Aggie parents or investors! You'll love the welcoming open-concept living room, kitchen, and dining area. Granite countertops with a long eating bar give the kitchen tremendous space and functionality. New dishwasher in 2021. Half-bath downstairs for convenience and your guests. Refrigerator, washing machine, and dryer convey with property! Delightful and ultra private backyard gives you an outdoor space to relax and enjoy. Three designated parking spots reserved for this unit. And the TAMU Shuttle Bus stop is a short walkaway, giving you an easy commute to campus. This complex has TWO community pools and is a short distance away from shopping and restaurants! This unit is not leased - so you can purchase it for yourself, for your student, or buy it now for plenty of time to find tenants for Fall 2025!

Investor Tools

Property Icon
$268,000
Estimated Property Value
$192,745Estimated Mortgage Balance
$75,255Estimated Equity
28% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,608 /month
Positive
Cash Flow Estimate:
$536 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$532/month
$195/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,038
$262,000
2025
$39,000
$223,000
$262,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,038
$262,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$196,500
No
First
Apr 3, 2025
May 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$192,745
$75,255
28%
72%
$1,179/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,480/mo
$1,374/mo
+$106/mo
6.6%

City: College Station

110 Forest Dr | Property Details | No Agent List