$302,000
NAL Estimated Property Value3813 Meadow View Dr, College Station, TX, 77845
Off Market
Property Lead Type:
Deal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDisposal, Gas Oven, Microwave, Gas Range, Dishwasher
FlooringCarpet, Tile
Exterior
Lot Size6,325 sqft
Building Information
Year Built2002
Stories2
Garage Spaces2
Land Information
APN650700-0306-0180
Lot Number18
SubdivisionWestfield Ph 3
Land UseResidential
Legal DescriptionWESTFIELD PH 3, BLOCK 6, LOT 18
Census Tract002019
Assessed Land Value$50,000
Assessed Improvement Value$246,114
Assessment Year2025
About this property
4 bedroom / 2.5 bath / 2 story - 2 story. Gas fireplace. All bedrooms up. Great family home in a nice neighborhood. A beautiful house in an open, bright, and calm neighborhood of a vibrant college town; next to schools, parks, and a convenience store; just minutes away from Texas A&M, grocery stores, clinics, and hospitals.
Investor Tools
$302,000
Estimated Property Value
$168,431Estimated Mortgage Balance
$133,569Estimated Equity
45% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,812 /month
Positive
Cash Flow Estimate:
$604 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$618/month
$150/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,905
$296,114
2025
$50,000
$246,114
$296,114
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,905
$296,114
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Interlinc Mortgage Services Llc
Conventional
$183,750
No
First
Dec 23, 2021
Jan 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$168,431
$141,569
45%
56%
$1,102/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$1,252/mo
+$418/mo
6.6%
