$396,000
NAL Estimated Property Value1112 and 1114 Georgia Street, College Station, TX, 77840
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDryer, Washer
Exterior
Lot Size6,852 sqft
Building Information
Year Built1976
Stories1
Land Information
APN403500-0009-0010
Lot Number1
SubdivisionMcculloch's (Cs)
Land UseResidential
Legal DescriptionMCCULLOCH'S (CS), BLOCK 9, LOT 1
Census Tract001605
Assessed Land Value$84,940
Assessed Improvement Value$134,355
Assessment Year2025
About this property
Duplex on TAMU shuttle. Only 1 mile to Kyle Field. Each unit has 2 bedrooms, 1 bathroom, washer/dryer connections, and fenced backyard. Fully leased at nearly $2k per month until 2026. Roof replaced recently. Contact agent for details.
Investor Tools
$396,000
Estimated Property Value
$58,613Estimated Mortgage Balance
$337,387Estimated Equity
85% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,376 /month
Positive
Cash Flow Estimate:
$792 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$481/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,786
$219,295
2025
$84,940
$134,355
$219,295
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,786
$219,295
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Bank & Trust Ssb
Unknown
$87,000
No
First
Apr 26, 2012
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$58,613
$337,387
85%
15%
$0/mo
