Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$277,254

NAL Estimated Property Value

314 Forest Dr, College Station, TX, 77840

Off MarketInfo
Beds3 Beds
Baths4 Bath
Baths1,492 Sq Ft
price_per_sqft$183.98 / sqft
Year BuiltBuilt in 2005

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 3Bathrooms Full 3
Bathrooms Half 1Bathrooms Half 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Disposal, Microwave, Refrigerator, Water Heater, Dryer, Electric Water Heater, Washer
FlooringCarpet, Laminate, Tile, Vinyl

Exterior

Private PoolPrivate Pool
Lot Size4,282 sqft

Building Information

Year Built2005
Stories2

Land Information

APN290485-0015-3140
SubdivisionGateway Villas Condos Ph 1
Land UseResidential
Legal DescriptionGATEWAY VILLAS CONDOS PH 1, BLDG O, UNIT 314 BLDG O, UNIT 314
Census Tract001301
Assessed Land Value$39,000
Assessed Improvement Value$238,254
Assessment Year2025

About this property

Well maintained 3 bedroom, 3.5 bathroom in the popular Gateway Villas Condos! This condo features an open kitchen with granite countertops, an island and eating bar and open living area. Three spacious bedrooms upstairs each with their own private bathrooms and walk-in closets. Conveniently located near Texas A&M and great shopping and dining. Enjoy a privately fenced back yard, designated parking, two community pools, upstairs balcony and an unbeatable location with convenience to everything! Washer, dryer and refrigerator will convey. Also, an added bonus that all the plumbing has been replaced! Schedule your appointment today!

Investor Tools

Property Icon
$277,254
Estimated Property Value
$0Estimated Mortgage Balance
$277,254Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,664 /month
Positive
Cash Flow Estimate:
$555 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$513/month
$195/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,768
$277,254
2025
$39,000
$238,254
$277,254
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,768
$277,254

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$277,254
100%
0%
$0/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,480/mo
$195/mo
+$1,285/mo
6.4%

City: College Station

314 Forest Dr | Property Details | No Agent List