$180,996
NAL Estimated Property Value1305 W Villa Maria Road A103, Bryan, TX, 77801
Off Market
Property Lead Type:
BankruptcyHigh Equity
Highlights
Interior
AppliancesElectric Oven, Electric Cooktop, Refrigerator, Dishwasher, Washer/Dryer
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesBalcony
Lot Size4,060 sqft
Building Information
Year Built2000
Stories1
Garage Spaces2
Land Information
APN477500-0001-1030
SubdivisionThe Oaks Of Villa Maria Condos
Land UseResidential
Legal DescriptionTHE OAKS OF VILLA MARIA CONDOS, BLDG A, UNIT 103
Census Tract000204
Assessed Land Value$10,145
Assessed Improvement Value$172,467
Assessment Year2025
About this property
Awesome condo in The Oaks of Villa Maria. This home is ready for you to move in! Light and bright, with tons of natural sunlight! Living room has fireplace with mantel, ceiling fan, lots of windows. Open floor plan with living/dining combo. Cute and bright galley kitchen, with breakfast bar, and fridge included! All bedrooms are upstairs, and each has private bath! The primary bedroom has private balcony. Single car garage too! Awesome pool area, and just minutes from A&M! Hurry, will not last.
Investor Tools
$180,996
Estimated Property Value
$85,451Estimated Mortgage Balance
$95,545Estimated Equity
52% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,086 /month
Positive
Cash Flow Estimate:
$362 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$326/month
$287/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,002
$180,996
2025
$10,145
$172,467
$182,612
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,002
$180,996
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Home Point Financial Corporation
Conventional
$95,600
No
First
Nov 3, 2020
Dec 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$85,451
$95,545
52%
47%
$574/mo
