$1,025,925
NAL Estimated Property Value2546 Emerald Ridge, College Station, TX, 77845
Off Market
Highlights
Interior
Exterior
Lot Size39,770 sqft
Building Information
Year Built2023
Stories1
Roof Type105
Garage Spaces4
Land Information
APN249550-3101-0040
Lot Number4
SubdivisionEmerald Ridge Estates Ph 3a
Land UseVacant Land
Legal DescriptionEMERALD RIDGE ESTATES PH 3A, BLOCK 1, LOT 4
Census Tract002001
Assessed Land Value$193,284
Assessed Improvement Value$832,641
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
$1,025,925
Estimated Property Value
$846,658Estimated Mortgage Balance
$179,267Estimated Equity
17% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,156 /month
Positive
Cash Flow Estimate:
$2,052 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$958/month
$850/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,367
$1,025,925
2025
$193,284
$832,641
$1,025,925
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,367
$1,025,925
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Momentum Bank
Building Or Construction Loan
$877,245
No
First
Aug 31, 2023
Sep 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$846,658
$179,267
17%
83%
$5,328/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$6,178/mo
$-4,628/mo
1.8%
