$414,997
205 Chimney Hill Circle, College Station, TX, 77840
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size12,349 sqft
Building Information
Year Built1993
Stories1
Roof Type105
Garage Spaces2
Land Information
APN190200-0000-0500
Lot Number50
SubdivisionChimney Hill
Land UseResidential
Legal DescriptionCHIMNEY HILL, LOT 50
Census Tract001301
Assessed Land Value$71,136
Assessed Improvement Value$298,162
Assessment Year2025
About this property
Move-in ready and beautifully updated, this 4 bedroom, 2 bath home sits on a large lot in a cul-de-sac in the sought-after Chimney Hill neighborhood. Fresh paint, luxury vinyl plank flooring, granite countertops, and a bright, open feel make this home easy to love. Enjoy the spacious layout, large yard, and covered back patio—perfect for relaxing, entertaining, or enjoying the extra outdoor space. This gorgeous home is ready for its next owner!
Investor Tools
$303,784Estimated Mortgage Balance
$160,216Estimated Equity
34% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,784 /month
Positive
Cash Flow Estimate:
$928 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$733/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,470
$369,298
2025
$71,136
$298,162
$369,298
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,470
$369,298
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of Bastrop
Commercial
$313,600
No
First
May 18, 2023
May 2043
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$303,784
$160,216
34%
65%
$2,174/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
$2,374/mo
$-774/mo
4.1%
