$156,012
NAL Estimated Property Value4441 Old College Rd Apt 7201, Bryan, TX, 77801
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Refrigerator, Water Heater, Dryer, Washer
FlooringLaminate, Tile
Exterior
Lot Size2,047 sqft
Building Information
Year Built1981
Stories1
Land Information
APN636300-0007-7201
SubdivisionVillage On The Creek Condos
Land UseResidential
Legal DescriptionVILLAGE ON THE CREEK CONDOS, BLDG G, UNIT 7201
Census Tract001002
Assessed Land Value$19,000
Assessed Improvement Value$137,012
Assessment Year2025
About this property
Investment opportunity! Renovated 2 bedroom 1.5 bathroom Village on the Creek Condo located just blocks from Texas A&M and directly on the Texas A&M bus stop! This fantastic corner unit features updated floors, fresh paint, modern fans and fixtures, two inch wood faux blinds, stainless steel appliances and updated countertops throughout. Enjoy the oversized back patio, new windows and spacious walk in tiled shower. Leased through August 2026.
Investor Tools
$156,012
Estimated Property Value
$0Estimated Mortgage Balance
$156,012Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$939 /month
Positive
Cash Flow Estimate:
$313 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$284/month
$227/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,624
$156,012
2025
$19,000
$137,012
$156,012
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,624
$156,012
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$156,012
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,024/mo
$228/mo
+$796/mo
7.9%
