$150,000
NAL Estimated Property Value1605 Creek Side Cir, Caldwell, TX, 77836
$160,377 ARV
Off Market
Highlights
Interior
AppliancesBuilt-In Gas Range, Dishwasher, Microwave, Refrigerator, Washer/Dryer
FlooringVinyl
Exterior
Exterior FeaturesNone
Lot Size1 acre
Building Information
Year Built2000
Land Information
APNR35977
Land UseResidential
Legal DescriptionS3450 BEAVER CREEK LOT 2/157, 1.0 ACRES SN# AH010011500 HUD# PFS0672181
Census Tract970400
Assessed Land Value$56,788
Assessed Improvement Value$46,340
Assessment Year2025
About this property
Beautifully renovated mobile home, also used as an Airbnb. Nestled on a spacious 1-acre lot in the sought-after Beaver Creek Subdivision. This 1,200 sq. ft. single-wide home offers a perfect blend of comfort, privacy, and outdoor living. Located in a quiet, rural neighborhood with access to community lakes, perfect for fishing and relaxation. Just a short drive to Caldwell, Bryan-College Station, and Texas A&M University, making it a great choice for families, retirees, or weekend getaways.
Investor Tools
$150,000
Estimated Property Value
$161,746Estimated Mortgage Balance
$150,000Estimated Equity
13% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$160,377
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,308 /month
Positive
Cash Flow Estimate:
$436 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$188/month
$65/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$1,510
$103,128
2025
$56,788
$46,340
$103,128
No
Tax History
Year
Tax Paid
Assessed Value
2025
$1,510
$103,128
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Star Of Texas Credit Union
Conventional
$163,200
No
First
Nov 8, 2024
Nov 2044
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$161,746
$25,254
13%
108%
$1,373/mo
