Last 24 Hours
$482,836
NAL Estimated Property Value1115 Welsh Ave, College Station, TX, 77840
$627,687 ARV
Off Market
Commercial
— Beds
— Bath
5,000 Sq Ft
Office
Built in 1997Highlights
Interior
Bedrooms —
Bathrooms —
Heating Central
CoolingExterior
Lot Size33,411 sqft
Building Information
Year Built1997
Stories1
Roof Type112
Land Information
APN332400-0001-0050
Lot Number5R
SubdivisionHolleman & Welsh Addn
Land UseCommercial
Legal DescriptionHOLLEMAN & WELSH ADDN, BLOCK 1, LOT 5R, ACRES 0.767
Census Tract001605
Assessed Land Value$535,743
Assessed Improvement Value$283,179
Assessment Year2025
About this property
Rare 5,000 SF office with ample parking! Located South of Texas A&M University in Central College Station. Two suites with separate entrances. 3,050+/- SF leased through May 2027. 1,950 +/- SF vacant and available for new owner and/or tenant. Recently replaced roof in March 2024. Perfect office space for owner/user who also wants a tenant to help cover expenses. .767 +/- acre lot. 31 parking spaces
Investor Tools
$482,836
Estimated Property Value
$678,776Estimated Mortgage Balance
$482,836Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
$627,687
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,082 /month
Positive
Cash Flow Estimate:
$1,694 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$840/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,668
$482,836
2025
$535,743
$283,179
$818,922
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,668
$482,836
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank
Commercial
$692,000
No
First
Apr 16, 2025
Apr 2045
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$678,776
N/A
0%
141%
$4,149/mo
12.4%