$201,655
NAL Estimated Property Value1702 Deacon Dr Apt 102, College Station, TX, 77845
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash BuyersVacant HomesMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Refrigerator, Water Heater, Dryer, Washer
FlooringWood
Exterior
Lot Size5,301 sqft
Building Information
Year Built2002
Stories1
Land Information
APN211900-0001-1020
SubdivisionCreekside Terrace Condos Ph 1
Land UseResidential
Legal DescriptionCREEKSIDE TERRACE CONDOS PH 1, BLDG 1, UNIT 102 BLDG 1, UNIT 102
Census Tract001801
Assessed Land Value$31,800
Assessed Improvement Value$169,855
Assessment Year2025
About this property
Clean, vacant and move in ready! Beautiful 2 bedroom 2 bathroom, single story Creekside Terrace Condo! This condo is located in an excellent location and features solid surface floors throughout, large living room with built-in shelving, a separate dining room area, spacious bedrooms each with access to the private fenced back yard and more! Conveniently located near great shopping and dining. This condo is a must see! Enjoy the designated parking and convenient location! Refrigerator, washer and dryer will remain.
Investor Tools
$201,655
Estimated Property Value
$0Estimated Mortgage Balance
$201,655Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,210 /month
Positive
Cash Flow Estimate:
$403 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$404/month
$318/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,841
$201,655
2025
$31,800
$169,855
$201,655
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,841
$201,655
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$201,655
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,090/mo
$318/mo
+$772/mo
6.5%
