Last 24 Hours
$3,000
2003 Angelina Cir, College Station, TX, 77840
On Market
Lease
4 Beds
2 Bath
3,010 Sq Ft
$1 / sqft
Built in 1974Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Indoor Fireplace
Garage AvailableAppliancesGas Water Heater
Exterior
Lot Size14,762 sqft
Building Information
Year Built1974
Stories1
Garage Spaces2
Land Information
APN582400-2410-0110
Lot Number11
SubdivisionSouthwood Ph 24
Land UseResidential
Legal DescriptionSOUTHWOOD PH 24, BLOCK 10, LOT 11
Census Tract001604
Assessed Land Value$59,000
Assessed Improvement Value$305,229
Assessment Year2025
About this property
PRE-LEASING for 2027-2028. 5-bedroom 3-bathroom house with 3 living areas, a huge backyard, and a 2-car garage. Fully renovated with new bathrooms, new flooring, and countless other updates. A&M shuttle stop and Park&Ride locations nearby. Security deposit is $3000. Message for details.
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$636/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,682
$364,229
2025
$59,000
$305,229
$364,229
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,682
$364,229
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Purchase Money Mortgage
$315,000
No
First
Apr 30, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$307,554
$56,675
15%
79%
$1,889/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
$1,889/mo
$-289/mo
4.9%
12.4%