$475,000
NAL Estimated Property Value1710 Lawyer Street, College Station, TX, 77840
Off Market
Commercial
Highlights
Interior
Exterior
Lot Size7,200 sqft
Building Information
Year Built1967
Stories1
Roof Type105
Garage Spaces2
Land Information
APN582400-0302-0060
Lot Number6
SubdivisionSouthwood Ph 3
Land UseRental-Duplex
Legal DescriptionSOUTHWOOD PH 3, BLOCK 2, LOT 6
Census Tract001605
Assessed Land Value$61,500
Assessed Improvement Value$128,315
Assessment Year2025
About this property
Fully-leased Duplex on Texas A&M University bus route with fenced backyards and NEW ROOF. Total rent of $2450 per month. Each unit has 2-bed 1.5-bath with 1-car garage and in-unit laundry. Unbeatable location. Message for details.
Investor Tools
$475,000
Estimated Property Value
$201,032Estimated Mortgage Balance
$273,968Estimated Equity
57% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,850 /month
Positive
Cash Flow Estimate:
$950 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$464/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,194
$189,815
2025
$61,500
$128,315
$189,815
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,194
$189,815
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jk 401k Psp
Unknown
$202,500
No
First
Dec 12, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$201,032
$273,968
57%
42%
$1,215/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,040/mo
$1,215/mo
$-175/mo
2.6%
