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
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$635,000

3636 Llano River Dr, College Station, TX, 77845

On MarketInfo
Just AddedInfo
Beds4 Beds
Baths5 Bath
Baths3,031 Sq Ft
price_per_sqft$209.5 / sqft
Year BuiltBuilt in 2021

Property Lead Type:

Absentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesBuilt In Gas Oven, Dishwasher, Disposal, Multiple Water Heaters, Microwave, Tankless Water Heater
FlooringCarpet, Laminate, Tile

Exterior

Private PoolPrivate Pool
Exterior FeaturesIrrigation Sprinklers
Lot Size13,700 sqft

Building Information

Year Built2021
Stories1
Garage Spaces3

Land Information

APN419600-0327-0480
Lot Number48
SubdivisionMission Ranch Ph 103
Land UseResidential
Legal DescriptionMISSION RANCH PH 103, BLOCK 27, LOT 48, ACRES .3145
Census Tract002021
Assessed Land Value$85,000
Assessed Improvement Value$627,280
Assessment Year2025

About this property

Want Mission Ranch without paying top-of-the-neighborhood pricing? This gently lived-in 4-bedroom, 4.5-bath home delivers space, style AND value on a huge 0.31-acre corner lot! A dramatic asymmetrical facade anchored by a sculptural Texas limestone column gives the Modern Tuscan exterior distinctive architectural presence. Inside, the wow continues with soaring ceilings, warm wood beams, a fireplace and walls of windows. The open concept kitchen is ready for a crowd with a huge contrasting island, stainless appliances, abundant cabinetry and walk-in pantry. The four door Whirlpool Counter-Depth refrigerator conveys, as does the upright freezer in the utility room! Working from home gets an upgrade in dedicated study, where tall ceilings and a dramatic wall of windows fills the room with light. An entire wall of library-style shelving conveys! The luxurious primary bath has two separate vanity areas, a dedicated makeup station, oversized walk-in shower, and loads of storage. Each bedroom has its own private bath, and even the garage is an overachiever - 3-car parking split between two separate bays. Out back, a deep covered patio with built-in grill overlooks a BIG fenced yard with plenty of room for that future pool. And Mission Ranch is all about community - walking trails, fishing pond, pool, fitness center, community center and regular neighborhood events. More house. More yard. More than you expected in Mission Ranch.

Investor Tools

$463,809Estimated Mortgage Balance
$207,951Estimated Equity
29% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,020 /month
Positive
Cash Flow Estimate:
$1,340 /month

Interested in this property?

Wendy Flynn

Keller Williams Realty Brazos Valley office

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,128/month
$2,089/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$10,188
$654,416
2025
$85,000
$627,280
$712,280
No

Tax History

Year
Tax Paid
Assessed Value
2024
$10,188
$654,416

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
City Bank
Conventional
$507,903
No
First
Nov 10, 2021
Dec 2051

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$463,809
$191,191
29%
69%
$3,046/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$5,135/mo
$-3,585/mo
2.8%

City: College Station

3636 Llano River Dr | Property Details | No Agent List