$246,000
NAL Estimated Property Value1303 Canyon Creek, College Station, TX, 77840
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Microwave, Refrigerator, Water Heater, Dryer, Washer
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size2,570 sqft
Building Information
Year Built2002
Stories2
Garage Spaces2
Land Information
APN599200-0001-0260
Lot Number26
SubdivisionT.C.C.
Land UseResidential
Legal DescriptionT.C.C., BLOCK 1, LOT 26
Census Tract002023
Assessed Land Value$36,500
Assessed Improvement Value$189,325
Assessment Year2025
About this property
Gated complex with a two car garage! Come see this fantastic 3 bedroom 2.5 bathroom Canyon Creek Townhome! Features include upgraded LVP flooring, new carpet, fresh paint, updated fans and fixtures and more! Conveniently located near Texas A&M University, this townhome is a must see! Enjoy the back patio with storage closet and peaceful view of trees, a pool, a gated entrance, a240 volt plug for your EV charger in the garage and convenient location! All furniture, refrigerator, washer and dryer will remain.
Investor Tools
$246,000
Estimated Property Value
$165,566Estimated Mortgage Balance
$80,434Estimated Equity
32% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,476 /month
Positive
Cash Flow Estimate:
$492 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$459/month
$250/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,282
$225,825
2025
$36,500
$189,325
$225,825
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,282
$225,825
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Imperial Mortgage Inc
Conventional
$169,050
No
First
Mar 10, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$165,566
$80,434
32%
67%
$1,014/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,480/mo
$1,265/mo
+$215/mo
7.2%
