$217,000
NAL Estimated Property Value4110 County Road 178, Bedias, TX, 77831
Off Market
Property Lead Type:
Off-Market List
About this property
1 bed 1 bath cedar log cabin surrounded by 16 acres of mature oak & pine trees, a 1/3 acre fishing pond stocked with Bass & Perch, 4-wheeler riding trails, a zip line, tree swing, a treehouse AND all of the furniture is included! All you need are your clothes and a toothbrush! Complete with running water, heat & A/C, kitchen appliances, septic system, and a metal garage. Located about 30 minutes from Bryan/ College Station and 30 minutes from Huntsville! Get away on the weekends to this remote location or build your Dream Home!
Investor Tools
$217,000
Estimated Property Value
$0Estimated Mortgage Balance
$217,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,302 /month
Positive
Cash Flow Estimate:
$434 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$X/month
No HOA
5.947%
