$212,000
NAL Estimated Property Value1904 Dartmouth St, College Station, TX, 77840
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerMove-In Ready
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Refrigerator, Water Heater, Dryer, Washer
FlooringLaminate, Tile, Wood
Exterior
Lot Size6.18 acres
Land Information
APN672100-0000-0001
SubdivisionWood Brook Condos
Land UseResidential
Legal DescriptionWOOD BROOK CONDOS, COMMON ELEMENTS COMMON ELEMENTS
Census Tract001703
Assessed Land Value$100
Assessment Year2025
About this property
Beautifully updated 2 bedroom 2.5 bathroom Wood Brook Condo! Features include updated wood laminate and tile floors, renovated kitchen with stainless appliances, granite countertops, replaced vanities, tiled showers and updated fans, fixtures and hardware. Conveniently located just minutes from Texas A&M University, near the Texas A&M University bus stop and near great shopping and dining. Enjoy the private fenced yard, fireplace, large trees and pool! Refrigerator, washer and dryer will remain.
Investor Tools
$212,000
Estimated Property Value
$2,119,436Estimated Mortgage Balance
$212,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,290 /month
Positive
Cash Flow Estimate:
$430 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$88/month
$174/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2
$100
2025
$100
N/A
$100
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2
$100
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Unknown
$2,123,375
No
First
Aug 4, 2022
Aug 2042
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$2,119,436
N/A
0%
1000%
$13,608/mo
