$387,128
NAL Estimated Property Value2840 Papa Bear Dr, College Station, TX, 77845
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
Exterior
Lot Size3,219 sqft
Building Information
Year Built2018
Stories2
Roof Type105
Garage Spaces1
Land Information
APN499950-0105-0030
Lot Number3
SubdivisionPershing Pointe Villas Ph 1
Land UseResidential
Legal DescriptionPERSHING POINTE VILLAS PH 1, BLOCK 5, LOT 3
Census Tract002021
Assessed Land Value$49,500
Assessed Improvement Value$337,628
Assessment Year2025
About this property
Attn Investors! Look at this Beautiful 2 story with 4 bed 4.5 bath and 2 car attached garage with granite countertops, stainless steel appliances, luxury vinyl plank flooring, and a fenced-in backyard. This townhouse is located near the TAMU bus route for students and close to all incredible food and shopping area at Jones crossing area. This property has existing tenants so no need to search. Don't let this incredible opportunity slip away.
Investor Tools
$387,128
Estimated Property Value
$296,451Estimated Mortgage Balance
$90,677Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,340 /month
Positive
Cash Flow Estimate:
$780 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$759/month
$170/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,171
$387,128
2025
$49,500
$337,628
$387,128
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,171
$387,128
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Cmg Mortgage Inc
Conventional
$308,000
No
First
Apr 29, 2024
May 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$296,451
$90,677
23%
77%
$1,847/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$2,017/mo
$-347/mo
5.2%
