$1,900
2706 Red Hill Dr, College Station, TX, 77845
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Microwave
FlooringTile, Wood
Exterior
Lot Size10,402 sqft
Building Information
Year Built1981
Stories1
Garage Spaces2
Land Information
APN528500-0403-0090
Lot Number9
SubdivisionRaintree Ph 4
Land UseResidential
Legal DescriptionRAINTREE PH 4, BLOCK 3, LOT 9
Census Tract002001
Assessed Land Value$81,536
Assessed Improvement Value$189,213
Assessment Year2025
About this property
Available Now! Darling 3 bedroom, 2 bath house in Raintree, open kitchen with stainless steel appliances, granite counters and stoned back splash, wood plank and tile flooring throughout, most kitchen appliances plus washer/dryer connections included, refrigerator not included. Large privacy fenced yard with mature trees and HUGE deck!! ***If applications are not received 72 hours after the security deposit is paid, the security deposit will be forfeited. Any applicants that are not approved will receive a 100% refund on the deposit***
Investor Tools
$44,563Estimated Mortgage Balance
$228,437Estimated Equity
83% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,638 /month
Positive
Cash Flow Estimate:
$546 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$414/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,608
$270,749
2025
$81,536
$189,213
$270,749
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,608
$270,749
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
John E Elliston Etal
Unknown
$100,000
No
First
Nov 16, 2005
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$44,563
$228,437
83%
16%
$600/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$600/mo
+$950/mo
6.8%
