$408,614
NAL Estimated Property Value2907 Papa Bear Dr, College Station, TX, 77845
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Microwave, Refrigerator, Dryer, Washer
FlooringCarpet, Vinyl
Exterior
Lot Size3,189 sqft
Building Information
Year Built2017
Stories2
Roof Type105
Garage Spaces2
Land Information
APN499950-0106-0030
Lot Number3
SubdivisionPershing Pointe Villas Ph 1
Land UseResidential
Legal DescriptionPERSHING POINTE VILLAS PH 1, BLOCK 6, LOT 3
Census Tract002021
Assessed Land Value$49,500
Assessed Improvement Value$359,114
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
$408,614
Estimated Property Value
$280,604Estimated Mortgage Balance
$128,010Estimated Equity
31% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,452 /month
Positive
Cash Flow Estimate:
$817 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$805/month
$170/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,613
$408,614
2025
$49,500
$359,114
$408,614
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,613
$408,614
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jackson Flagstar Centre Office
Conventional
$288,750
No
First
Oct 29, 2024
Nov 2054
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$280,604
$128,010
31%
69%
$1,732/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$1,902/mo
$-352/mo
4.6%
