$306,000
NAL Estimated Property Value207 Forest Dr, College Station, TX, 77840
Off Market
Lease
Highlights
Interior
Exterior
Lot Size4,282 sqft
Building Information
Year Built2005
Stories2
Land Information
APN290485-0020-2070
SubdivisionGateway Villas Condos Ph 1
Land UseResidential
Legal DescriptionGATEWAY VILLAS CONDOS PH 1, BLDG T, UNIT 207 BLDG T, UNIT 207
Census Tract001301
Assessed Land Value$39,000
Assessed Improvement Value$257,622
Assessment Year2025
About this property
NOW PRE-LEASING FOR JULY 2025 MOVE IN! Beautiful 4 bedroom 4 bathroom home close to EVERYTHING! You get your own bathroom, access to a pool, and assigned parking! Granite countertops, tile downstairs and only carpet on stairs and bedrooms. Newly painted, new carpet, and ready for new tenants. One bedroom one bath downstairs and the rest are up stairs. This rental wont last long. Make your appointments today!
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$538/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,928
$296,622
2025
$39,000
$257,622
$296,622
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,928
$296,622
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$306,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
N/A
+$1,600/mo
6.3%
