$356,213
NAL Estimated Property Value3327 Cullen Trl, College Station, TX, 77845
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Electric Range, Electric Oven
Exterior
Lot Size3,376 sqft
Building Information
Year Built2013
Stories2
Roof Type105
Land Information
APN604801-1116-0140
Lot Number14
SubdivisionThe Barracks Ii Ph 101
Land UseResidential
Legal DescriptionTHE BARRACKS II PH 101, BLOCK 16, LOT 14
Census Tract002021
Assessed Land Value$49,500
Assessed Improvement Value$306,713
Assessment Year2025
About this property
Fantastic investment opportunity in the popular Barracks Townhomes in South College Station. Features include granite throughout, stained concrete floor in the common areas, vinyl windows with 2 bedrooms on the main floor and 2 bedrooms on the 2nd floor and they each have their own private bathroom! The community offers a Vegas-style recreation area with a pool and surf machine, wakeboard park, sand volleyball, outdoor fitness park, dog park and MORE! Come take a look.
Investor Tools
$356,213
Estimated Property Value
$0Estimated Mortgage Balance
$356,213Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,137 /month
Positive
Cash Flow Estimate:
$712 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$728/month
$175/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,961
$356,213
2025
$49,500
$306,713
$356,213
No
Tax History
Year
Tax Paid
Assessed Value
2024
$6,961
$356,213
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$356,213
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$175/mo
+$1,495/mo
5.6%
