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
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$282,000

NAL Estimated Property Value

127 Forest Drive 127, College Station, TX, 77840

Off MarketInfo
Beds3 Beds
Baths4 Bath
Baths1,492 Sq Ft
price_per_sqft$190.95 / sqft
Year BuiltBuilt in 2007

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 3Bathrooms Full 3
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Microwave, Refrigerator, Water Heater, Dryer, Energy Star Qualified Appliances, Washer
FlooringCarpet, Tile

Exterior

Private PoolPrivate Pool
Exterior FeaturesSprinkler Irrigation
Lot Size4,282 sqft

Building Information

Year Built2007
Stories2

Land Information

APN290485-0405-1270
SubdivisionGateway Villas Condos Ph 4a
Land UseResidential
Legal DescriptionGATEWAY VILLAS CONDOS PH 4A, BLDG E, UNIT 127 BLDG E, UNIT 127
Census Tract001301
Assessed Land Value$39,000
Assessed Improvement Value$240,662
Assessment Year2025

About this property

Get ready to be close to it all with this spacious condo only 2 miles from campus. Close to dining, fitness center, and retail. Open-concept living and dining layout, functional kitchen with ample cabinetry including island and pantry, private suites each with their own ensuite bath and ample closet space. Enjoy the community pool area and accessibility to a TAMU bus stop.

Investor Tools

Property Icon
$282,000
Estimated Property Value
$78,899Estimated Mortgage Balance
$203,101Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,709 /month
Positive
Cash Flow Estimate:
$570 /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
$536/month
$300/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,018
$279,662
2025
$39,000
$240,662
$279,662
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,018
$279,662

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$113,345
No
First
Jan 25, 2013
Feb 2043

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$78,899
$203,101
72%
28%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,480/mo
$300/mo
+$1,180/mo
6.3%

City: College Station

127 Forest Drive 127 | Property Details | No Agent List