$125,000
4441 Old College Rd Apt 2206, Bryan, TX, 77801
On Market
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Refrigerator, Water Heater
FlooringCarpet, Vinyl
Exterior
Lot Size1,555 sqft
Building Information
Year Built1981
Stories1
Land Information
APN636300-0002-2206
SubdivisionVillage On The Creek Condos
Land UseResidential
Legal DescriptionVILLAGE ON THE CREEK CONDOS, BLDG B, UNIT 2206
Census Tract001002
Assessed Land Value$19,000
Assessed Improvement Value$112,326
Assessment Year2025
About this property
Excellent location just bocks from Texas A&M University! This 1-bedroom, 1-bathroom Village on the Creek Condo offers a combination of convenience and investment potential. Located on the Texas A&M bus route, this property provides easy access to Texas A&M, shopping, dining, and entertainment. Recent updates include an HVAC system replaced in 2025 and a recently replaced refrigerator. Don't miss your chance to own a low-maintenance property just minutes from everything Texas A&M has to offer!
Investor Tools
$0Estimated Mortgage Balance
$131,326Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$788 /month
Positive
Cash Flow Estimate:
$263 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$238/month
$1,732/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,205
$131,326
2025
$19,000
$112,326
$131,326
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,205
$131,326
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$131,326
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$904/mo
$1,733/mo
$-829/mo
8.3%
