$409,889
NAL Estimated Property Value2121 Chestnut Oak Cir, College Station, TX, 77845
Off Market
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave
Exterior
Lot Size8,063 sqft
Building Information
Year Built2014
Stories1
Roof Type105
Garage Spaces2
Land Information
APN183200-0412-0240
Lot Number24
SubdivisionCarter's Crossing Ph 4
Land UseResidential-Single Family
Legal DescriptionCARTER'S CROSSING PH 4, BLOCK 12, LOT 24
Census Tract002001
Assessed Land Value$51,500
Assessed Improvement Value$376,225
Assessment Year2025
About this property
Beautiful Magruder Home in the much desired Carter's Crossing neighborhood. This home boasts an open concept floor plan with custom cabinets, granite counters throughout, mud room built-in lockers, gas cook top, stainless steel appliances, and travertine kitchen backsplash. New paint in the kitchen and dining room, AND the primary bedroom. Brand NEW carpet in all the bedrooms! Enjoy the nice, warm evenings outside on the covered patio! Located right in the middle of town.
Investor Tools
$409,889
Estimated Property Value
$88,416Estimated Mortgage Balance
$321,473Estimated Equity
78% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,459 /month
Positive
Cash Flow Estimate:
$820 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$673/month
$242/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,026
$409,889
2025
$51,500
$376,225
$427,725
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,026
$409,889
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$90,000
No
First
May 1, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$88,416
$321,473
78%
22%
$540/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$782/mo
+$768/mo
4.5%
