Last 24 Hours
$600,000
2504 Texas Avenue South, College Station, TX, 77840
On Market
Just Added
— Beds
— Bath
43,548 Sq FtHighlights
Interior
Bedrooms —
Bathrooms —
Garage Available
Heating Central
CoolingExterior
Lot Size3.26 acres
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces2
Land Information
APN582200-0001-0021
Lot Number1BA,2A
SubdivisionSouthwest Place
Land UseCommercial
Legal DescriptionSOUTHWEST PLACE, BLOCK 1, LOT 2A-1BA, ACRES 3.265 & ASSOCIATED BPP & ASSOCIATED BPP
Census Tract001604
Assessed Land Value$1,845,160
Assessed Improvement Value$2,770,923
Assessment Year2025
About this property
Excellent commercial development opportunity located at 2504 Texas Avenue South in College Station. This approximately 0.964-acre property is situated near the southwest corner of Texas Avenue South and Southwest Parkway, approximately one mile from the main campus of Texas A&M University. Positioned along one of College Station’s established commercial corridors, the property offers convenient cross-access to both Texas Avenue South and Southwest Parkway and is surrounded by retail, restaurants, residential neighborhoods, schools, parks, and businesses. General Commercial zoning allows for a variety of potential uses, including office, warehouse, storage, or flex development.
Investor Tools
$3,381,494Estimated Mortgage Balance
$1,137,969Estimated Equity
25% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$27,117 /month
Positive
Cash Flow Estimate:
$9,039 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$9,065/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$86,180
$4,519,463
2025
$1,845,160
$2,770,923
$4,616,083
No
Tax History
Year
Tax Paid
Assessed Value
2025
$86,180
$4,519,463
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Guaranty Bank & Trust
Commercial
$3,710,000
No
First
Dec 27, 2021
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$3,381,494
$1,137,969
25%
75%
$22,244/mo
12.4%