$853,000
NAL Estimated Property Value1221 Quarry Oaks Drive, College Station, TX, 77845
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Tankless Water Heater
Exterior
Lot Size20,038 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces2
Land Information
APN497900-0043-0840
Lot Number84
SubdivisionPebble Creek Ph 7d
Land UseResidential
Legal DescriptionPEBBLE CREEK PH 7D, BLOCK 43, LOT 84
Census Tract002009
Assessed Land Value$169,318
Assessed Improvement Value$641,184
Assessment Year2025
Investor Tools
$853,000
Estimated Property Value
$568,272Estimated Mortgage Balance
$284,728Estimated Equity
33% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,118 /month
Positive
Cash Flow Estimate:
$1,706 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,428/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$12,872
$810,502
2025
$169,318
$641,184
$810,502
No
Tax History
Year
Tax Paid
Assessed Value
2024
$12,872
$810,502
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Va
$579,266
Yes
First
Jan 12, 2021
Feb 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$568,272
$284,728
33%
67%
$3,773/mo
