$268,439
NAL Estimated Property Value255 Fieldstone Pl, College Station, TX, 77845
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringCarpet, Laminate
Exterior
Lot Size5,397 sqft
Building Information
Year Built2012
Stories1
Roof Type105
Garage Spaces1
Land Information
APN578700-0306-0100
Lot Number10
SubdivisionSonoma Ph 3
Land UseResidential
Legal DescriptionSONOMA PH 3, BLOCK 6, LOT 10
Census Tract002025
Assessed Land Value$50,000
Assessed Improvement Value$218,439
Assessment Year2025
About this property
This home has three bedrooms, two baths an two car attached garage. The backyard has a great patio with a pergola cover for entertaining. The split floor plan with a private suite for the master bedroom and bath with walk-in closet. Family room over looks the kitchen/dining area. Stainless appliances in kitchen. Refrigerator, washer and dryer are included.
Investor Tools
$268,439
Estimated Property Value
$243,920Estimated Mortgage Balance
$24,519Estimated Equity
9% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,611 /month
Positive
Cash Flow Estimate:
$537 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$508/month
$242/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,758
$268,439
2025
$50,000
$218,439
$268,439
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,758
$268,439
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Barrett Financial Group Llc
Conventional
$252,200
No
First
Jul 18, 2024
Aug 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$243,920
$24,519
9%
91%
$1,513/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$1,755/mo
$-205/mo
6.9%
