Last 24 Hours
$951,000
NAL Estimated Property Value301 Fidelity St, College Station, TX, 77840
Off Market
2 Beds
1 Bath
920 Sq Ft
Unimproved Land
Built in 1950Highlights
Interior
Bedrooms 2
Bathrooms Full 1
Heating Central
CoolingExterior
Lot Size10,877 sqft
Building Information
Year Built1950
Stories1
Land Information
APN649100-0005-0080
Lot Number8,25,LO
SubdivisionWest Park (Cs)
Land UseResidential
Legal DescriptionWEST PARK (CS), BLOCK 5, LOT 8 & 25' OF 7
Census Tract001608
Assessed Land Value$384,758
Assessed Improvement Value$107,580
Assessment Year2025
About this property
Developers dream, nice sized corner lot just minutes from Kyle Field and the University. Ingress on one street and egress on the other. Beautiful corner lot with endless possibilities for development. All utilities are available on this property. Beautiful trees provide lots of shade.Professional pictures are coming.
Investor Tools
$951,000
Estimated Property Value
$704,747Estimated Mortgage Balance
$246,253Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,999 /month
Positive
Cash Flow Estimate:
$2,000 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$811/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,974
$349,773
2025
$384,758
$107,580
$492,338
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,974
$349,773
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of Central Tx
Commercial
$712,000
No
First
Oct 6, 2025
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$704,747
$222,253
23%
74%
$4,269/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,040/mo
$4,269/mo
$-3,229/mo
1.3%
12.4%