Last 24 Hours
$524,000
NAL Estimated Property Value2536 Emerald Rdg, College Station, TX, 77845
Off Market
4 Beds
4 Bath
3,036 Sq Ft
$172.6 / sqft
Built in 2024Highlights
Interior
Bedrooms 4
Bathrooms Full 4
Garage AvailableExterior
Lot Size40,729 sqft
Building Information
Year Built2024
Stories1
Garage Spaces4
Land Information
APN249550-3101-0010
Lot Number1
SubdivisionEmerald Ridge Estates Ph 3a
Land UseVacant Land
Legal DescriptionEMERALD RIDGE ESTATES PH 3A, BLOCK 1, LOT 1
Census Tract002001
Assessed Land Value$195,497
Assessed Improvement Value$80,901
Assessment Year2025
About this property
Gorgeous lot in secluded gated community of Emerald Ridge Estates. Build your dream house in this beautiful community with close proximity to TAMU, restaurants, shopping, and entertainment. Amenities include all city services, paved streets with curbs and gutters, security system with remote entrance and video surveillance. 3,000 sq. ft. minimum on all construction.
Investor Tools
$524,000
Estimated Property Value
$742,739Estimated Mortgage Balance
$524,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,144 /month
Positive
Cash Flow Estimate:
$1,048 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$516/month
$850/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,570
$276,398
2025
$195,497
$80,901
$276,398
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,570
$276,398
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Crosscountry Mortgage Llc
Va
$747,066
Yes
First
Jan 27, 2026
Mar 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$742,739
N/A
0%
142%
$4,480/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$5,330/mo
$-3,660/mo
3.8%
12.4%