$277,000
NAL Estimated Property Value1725 Harvey Mitchell Pkwy S Apt 2423, College Station, TX, 77840
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Refrigerator, Water Heater, Dryer, Washer
FlooringCarpet, Laminate, Tile
Exterior
Lot Size3,559 sqft
Building Information
Year Built2007
Stories1
Roof Type105
Land Information
APN671800-0024-2423
SubdivisionThe Woodlands Of College Station Condos
Land UseResidential
Legal DescriptionTHE WOODLANDS OF COLLEGE STATION CONDOS, BLDG 24, UNIT 24G #2423
Census Tract001604
Assessed Land Value$40,000
Assessed Improvement Value$219,483
Assessment Year2025
About this property
Located minutes from Texas A&M and on the shuttle route, this 4 bedroom 4 bathroom condo is in the heart of College Station and features large bedrooms, and closets and private bathrooms! Amenities including a resort style pool, beautiful cafe, gym, theater and so so much more Property is leased through July 2025. Refrigerator, washer and dryer convey. HOA fee includes cable and internet.
Investor Tools
$277,000
Estimated Property Value
$188,909Estimated Mortgage Balance
$88,091Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,710 /month
Positive
Cash Flow Estimate:
$570 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$560/month
$430/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,340
$259,483
2025
$40,000
$219,483
$259,483
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,340
$259,483
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Unknown
$200,250
No
First
Apr 26, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$188,909
$88,091
31%
68%
$1,201/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
$1,631/mo
$-31/mo
6.9%
