$413,900
1803 Potomac Pl # A-D, College Station, TX, 77840
On Market
Just Added
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
Exterior
Lot Size8,751 sqft
Building Information
Year Built1976
Stories1
Roof Type105
Land Information
APN582400-1901-0130
Lot Number13
SubdivisionSouthwood Ph 19
Land UseResidential-Fourplex
Legal DescriptionSOUTHWOOD PH 19, BLOCK 1, LOT 13
Census Tract001604
Assessed Land Value$61,500
Assessed Improvement Value$256,879
Assessment Year2025
About this property
Fully Leased 4-Plex right off Southwest Parkway in College Station. On TAMU bus route. 2 layouts: 2 units are 2-bed 1-bath and 2 units are 1-bed 1-bath. Unbeatable location. All units are occupied. Tenants' belongings have been removed from photos digitally.
Investor Tools
$173,289Estimated Mortgage Balance
$253,776Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,556 /month
Positive
Cash Flow Estimate:
$852 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$627/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,397
$318,379
2025
$61,500
$256,879
$318,379
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,397
$318,379
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Americas Choice Home Loans Lp
Conventional
$195,050
No
First
Oct 8, 2020
Nov 2050
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$173,289
$362,711
67%
41%
$1,170/mo
