$635,000
NAL Estimated Property Value2239 Rockingham Loop, College Station, TX, 77845
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Microwave, Dishwasher
FlooringCarpet, Tile, Wood
Exterior
Lot Size11,700 sqft
Building Information
Year Built2005
Stories1
Roof Type105
Garage Spaces2
Land Information
APN184200-1301-0050
Lot Number5
SubdivisionCastlegate Sec 3 Ph 1
Land UseResidential
Legal DescriptionCASTLEGATE SEC 3, PH 1, BLOCK 1, LOT 5
Census Tract002026
Assessed Land Value$77,805
Assessed Improvement Value$527,468
Assessment Year2025
Investor Tools
$635,000
Estimated Property Value
$337,189Estimated Mortgage Balance
$297,811Estimated Equity
50% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,810 /month
Positive
Cash Flow Estimate:
$1,270 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,142/month
$330/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,524
$605,273
2025
$77,805
$527,468
$605,273
No
Tax History
Year
Tax Paid
Assessed Value
2024
$10,524
$605,273
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Momentum Bank
Conventional
$372,800
No
First
May 28, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$337,189
$345,811
50%
53%
$2,236/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$2,566/mo
$-896/mo
3.2%
