Last 24 Hours
$151,000
1902 Dartmouth St Apt O2, College Station, TX, 77840
$158,855 ARV
Pending
2 Beds
2 Bath
1,300 Sq Ft
$116.15 / sqft
Built in 1982Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 2
Bathrooms Full 1Bathrooms Half 1
Indoor FireplaceExterior
Private PoolLot Size3,084 sqft
Building Information
Year Built1981
Stories1
Land Information
APN680000-0215-0020
SubdivisionWoodstock Condo's
Land UseResidential
Legal DescriptionWOODSTOCK CONDO'S, BLDG O, UNIT 2
Census Tract001703
Assessed Land Value$25,500
Assessed Improvement Value$118,997
Assessment Year2025
About this property
Wonderful Woodstock condo in a great location! This inviting home features a cozy living room, dining area, half bathroom, and utility room downstairs. Upstairs, you’ll find two oversized bedrooms and a full bathroom. Step outside to enjoy the private patio, perfect for grilling, relaxing, or entertaining. Conveniently located on a bus route and just a short distance from Highway 6, Texas A&M University, shopping, dining, and more, this charming condo is ready for its new owners!
Investor Tools
$0Estimated Mortgage Balance
$144,497Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$158,854
Rent-to-Value Ratio: 0.72%
Rent Estimate
$906 /month
Positive
Cash Flow Estimate:
$302 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$301/month
$277/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,886
$144,497
2025
$25,500
$118,997
$144,497
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,886
$144,497
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$212,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,040/mo
$277/mo
+$763/mo
8.6%
12.4%