$3,250
NAL Estimated Property Value3004 Papa Bear Dr, College Station, TX, 77845
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Water Heater, Water Heater, Dryer, Washer
Exterior
Lot Size5,942 sqft
Building Information
Year Built2014
Stories1
Roof Type105
Garage Spaces2
Land Information
APN604801-2009-0030
Lot Number3
SubdivisionThe Barracks Ii Ph 200
Land UseResidential
Legal DescriptionTHE BARRACKS II PH 200, BLOCK 9, LOT 3
Census Tract002021
Assessed Land Value$56,000
Assessed Improvement Value$278,728
Assessment Year2025
About this property
Pre-leasing for June 2026! It CAN Come furnished. Come check out this rare opportunity to rent a 4 bedroom 4.5 bathroom single family home with a garage at THE BARRACKS!!! The home includes cable/internet services, access to College Station's top notch The Cove at BearX lazy river and endless amenities!!!
Investor Tools
$364,000
Estimated Property Value
$304,280Estimated Mortgage Balance
$59,720Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,184 /month
Positive
Cash Flow Estimate:
$728 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$729/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,924
$334,728
2025
$56,000
$278,728
$334,728
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,924
$334,728
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$314,415
No
First
Apr 6, 2023
May 2053
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$304,280
$59,720
16%
84%
$2,145/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$2,145/mo
$-475/mo
5.5%
