Last 24 Hours
$310,000
NAL Estimated Property Value212-214 Yale Circle, College Station, TX, 77840
Off Market
Commercial
2 Beds
2 Bath
1,824 Sq Ft
$171.55 / sqft
Built in 1977Highlights
Interior
Bedrooms 2
Bathrooms 2Exterior
Lot Size8,577 sqft
Building Information
Year Built1977
Stories1
Land Information
APN147500-0204-0120
Lot Number12
SubdivisionBrentwood Ph 2
Land UseResidential
Legal DescriptionBRENTWOOD PH 2, BLOCK 4, LOT 12
Census Tract001703
Assessed Land Value$105,473
Assessed Improvement Value$187,015
Assessment Year2025
About this property
Duplex on Texas A&M shuttle. Each of the 2 units has 2 bedrooms, 1.5-bathrooms, a fenced backyard, and in-unit laundry. New roof. Multiple TAMU shuttle stops nearby with closest being only 0.1 miles away. One side leased at $1200/month until 7/15/2026. Other side has been made ready and can be owner-occupied or rented for $1200-1400/month. Great opportunity to invest in Aggieland!
Investor Tools
$310,000
Estimated Property Value
$244,094Estimated Mortgage Balance
$65,906Estimated Equity
21% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,877 /month
Positive
Cash Flow Estimate:
$626 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$550/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,052
$292,488
2025
$105,473
$187,015
$292,488
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,052
$292,488
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Unknown
$244,800
No
First
Mar 17, 2026
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$244,094
$65,906
21%
79%
$1,468/mo
12.4%