B+

NoAgentList RatingHow are grades calculated?

1view

Owner Contacts

$320,000

NAL Estimated Property Value

4205 Belsay Ave, College Station, TX, 77845

Off Market

3 Beds

2 Bath

1,584 Sq Ft

Single Family Residence

$198.23 / sqft

Built in 2007

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3

Bathrooms Full 2

Indoor Fireplace

Garage Available

Heating Central

Cooling

AppliancesDishwasher, Electric Range, Electric Water Heater, Microwave, Refrigerator, Water Heater

FlooringCarpet, Tile, Wood

Exterior

Lot Size8,616 sqft

Building Information

Year Built2007

Stories1

Roof Type105

Garage Spaces2

Land Information

APN184200-0111-0210

Lot Number21

SubdivisionCastlegate Sec 11

Land UseResidential

Legal DescriptionCASTLEGATE SEC 11, BLOCK 1, LOT 21

Census Tract002026

Assessed Land Value$65,500

Assessed Improvement Value$239,732

Assessment Year2025

About this property

Welcome to your dream home in the heart of College Station, TX! This Castlegate 3-bedroom, 2-bathroom residence offers a perfect blend of comfort and convenience! Step inside to discover 1,584 square feet of thoughtfully designed living space complete with fresh paint throughout. The open floor plan creates a warm and inviting atmosphere, perfect for both relaxing and entertaining. The spacious living area combines living and dining in one great space with a corner stone fireplace. Wide open kitchen features breakfast space in the front window, new dishwasher and space to add your choice of island table. Primary suite offers private bath with shower and tub. AMAZING backyard with trees, storage building and covered patio. Brand new HVAC system, installed in June 2024! College Station ISD - 2024 zoned to Forest Ridge, Pecan Trail, Wellborn Middle and College Station High School. Schedule your tour today. (room measurements shown are approximate and must be verified by buyer)

Investor Tools

$320,000

Estimated Property Value

$257,579Estimated Mortgage Balance

$62,421Estimated Equity

19% equity

Estimated Cap Rate

View Rate

Estimated ARV (After-Repair Value)

Calculate ARV

Rent-to-Value Ratio: 0.72%

Rent Estimate

$1,920 /month

Positive

Cash Flow Estimate:

$640 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance

HOA Fees

Interest Rate Assumption

$655/month

$360/month

5.947%

Tax Information

Annual Taxes

Assessed Value

Assessment Year

Assessed Land

Assessed Improvement

Market Value

Tax Delinquent

$6,264

$305,232

2025

$65,500

$239,732

$305,232

Tax History

Year

Tax Paid

Assessed Value

2024

$6,264

$305,232

Mortgage Details

Lender

Loan Type

Loan Amount

Assumable

Position

Origination Date

Maturity Date

Fairway Independent Mortgage Corp

Conventional

$263,000

First

Mar 31, 2025

Apr 2055

Equity Summary

Est. Mortgage Balance

Est. Equity

Equity %

LTV

Est. Monthly Payment

$257,579

$60,421

19%

80%

$1,577/mo

Rental Potential

Est. Monthly Rent

Est. Monthly Expenses

Est. Cash Flow

Gross Yield

$1,550/mo

$1,937/mo

$-387/mo

5.8%

Learn About the Market: Opportunity in Texas

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore This Area