$243,000
NAL Estimated Property Value2400 Longmire Dr Apt 105, College Station, TX, 77845
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Oven, Built-In Electric Oven, Dishwasher, Electric Range, Electric Water Heater, Disposal, Microwave, Refrigerator, Water Heater
FlooringCarpet, Laminate, Vinyl
Exterior
Lot Size6,604 sqft
Building Information
Year Built1981
Stories1
Garage Spaces2
Land Information
APN482500-0001-0050
SubdivisionOld Oak Tree Condos
Land UseResidential
Legal DescriptionOLD OAK TREE CONDOS, BLDG A, UNIT 105
Census Tract001801
Assessed Land Value$37,000
Assessed Improvement Value$197,695
Assessment Year2025
About this property
Updated HVAC system! Excellent 3 bedroom 2.5 bathroom Old Oak Tree Condo corner unit with a two car garage in College Station! Recent improvements include an updated HVAC system and ductwork (2022), new water heater (2024), replaced and stained balcony (2024), replaced front door and door to balcony, replaced gutters and new disposal. Conveniently located near excellent shopping and dining. Enjoy the pool, two car garage, private fenced back yard and excellent storage!
Investor Tools
$243,000
Estimated Property Value
$77,042Estimated Mortgage Balance
$165,958Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,470 /month
Positive
Cash Flow Estimate:
$490 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$474/month
$470/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,470
$234,695
2025
$37,000
$197,695
$234,695
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,470
$234,695
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Rally Cu
Unknown
$97,000
No
First
Aug 2, 2016
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$77,042
$165,958
68%
32%
$582/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$1,052/mo
+$498/mo
7.7%
