$411,000
NAL Estimated Property Value202 Gilchrist Ave, College Station, TX, 77840
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Range, Gas Water Heater, Refrigerator, Water Heater
FlooringLaminate, Wood
Exterior
Lot Size9,483 sqft
Building Information
Year Built1946
Stories1
Garage Spaces1
Land Information
APN194000-0190-0320
Lot Number32
SubdivisionCollege Hills Estates Ph 4
Land UseResidential
Legal DescriptionCOLLEGE HILLS ESTATES PH 4, BLOCK 19, LOT 32
Census Tract001303
Assessed Land Value$202,557
Assessed Improvement Value$53,089
Assessment Year2025
About this property
Vintage 3 bedroom / 1 bathroom College Hills home on a large lot with beautiful shade trees and only two blocks from Texas A&M. Back yard is spacious for hosting barbecues and other events. Living space behind garage can be used for extra storage.
Investor Tools
$411,000
Estimated Property Value
$163,750Estimated Mortgage Balance
$247,250Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,466 /month
Positive
Cash Flow Estimate:
$822 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$601/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,160
$255,646
2025
$202,557
$53,089
$255,646
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,160
$255,646
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranty Bank & Trust
Purchase Money Mortgage
$180,000
No
First
Aug 13, 2021
Aug 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$163,750
$247,250
60%
40%
$1,080/mo
