$244,000
NAL Estimated Property Value3743 Marielene Cir, College Station, TX, 77845
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Range, Dryer, Washer
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size6,874 sqft
Building Information
Year Built1999
Stories1
Garage Spaces1
Land Information
APN244000-0628-0120
Lot Number12
SubdivisionEdelweiss Estates Ph 6b
Land UseResidential
Legal DescriptionEDELWEISS ESTATES PH 6B, BLOCK 28, LOT 12
Census Tract002006
Assessed Land Value$57,000
Assessed Improvement Value$161,041
Assessment Year2025
About this property
If you're looking for a great rental that has recently been updated with an attached 2 car garage, look no further!! Inside this beautiful Edelweiss Estates home is an open concept floor plan featuring a large living room, dining area, large kitchen with tons of cabinet/storage space, 3 large bedrooms, 2 car garage & a HUGE backyard that is perfect for entertaining! Granite countertops, interior paint and brand new carpet throughout is less than 2 years old. Call today for a private showing before this deal slips away!!
Investor Tools
$244,000
Estimated Property Value
$91,638Estimated Mortgage Balance
$152,362Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,464 /month
Positive
Cash Flow Estimate:
$488 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$447/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,143
$218,041
2025
$57,000
$161,041
$218,041
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,143
$218,041
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Landmark Bank
Conventional
$116,000
No
First
Jun 29, 2016
Jul 2046
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$91,638
$152,362
62%
38%
$696/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$696/mo
+$854/mo
7.6%
