$250,000
NAL Estimated Property Value15234 Faircrest, College Station, TX, 77845
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Water Heater
FlooringTile, Wood
Exterior
Exterior FeaturesNone
Lot Size5,998 sqft
Building Information
Year Built2006
Stories1
Roof Type105
Garage Spaces1
Land Information
APN409200-0104-0180
Lot Number18
SubdivisionMeadowcreek Ph 1
Land UseResidential
Legal DescriptionMEADOWCREEK PH 1, BLOCK 4, LOT 18
Census Tract002020
Assessed Land Value$45,000
Assessed Improvement Value$190,833
Assessment Year2025
About this property
3 bed 2 bath home in Meadowcreek! Amenities include granite countertops in the kitchen & tile & wood floors throughout...no carpet! Home features a large background and workshop area in garage. Pool and playground area in neighborhood!FEMA - Unknown
Investor Tools
$250,000
Estimated Property Value
$162,832Estimated Mortgage Balance
$87,168Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,500 /month
Positive
Cash Flow Estimate:
$500 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$383/month
$344/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,352
$235,833
2025
$45,000
$190,833
$235,833
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,352
$235,833
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Randall Kevin Prejean
Assumption
$165,000
Yes
First
Aug 12, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$162,832
$87,168
34%
65%
$990/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$1,334/mo
+$216/mo
7.4%
