$131,198
NAL Estimated Property Value4441 Old College Road 3104, Bryan, TX, 77801
Off Market
Property Lead Type:
Absentee OwnerHigh EquityCash BuyersMove-In Ready
Highlights
Interior
AppliancesElectric Cooktop, Electric Range
Exterior
Lot Size1,555 sqft
Building Information
Year Built1981
Stories1
Land Information
APN636300-0003-3104
SubdivisionVillage On The Creek Condos
Land UseResidential
Legal DescriptionVILLAGE ON THE CREEK CONDOS, BLDG C, UNIT 3104
Census Tract001002
Assessed Land Value$19,000
Assessed Improvement Value$112,198
Assessment Year2025
About this property
One bedroom / one bath in great location. Beautiful fireplace in living area and a large bedroom. Gated patio area off bedroom. Recently remodeled inside. New paint and granite countertops. Walking distance to Kyle Field. New ac in 2021. Across street from Aggie Student shuttle bus stop. Aggie spirit bus route to school
Investor Tools
$131,198
Estimated Property Value
$0Estimated Mortgage Balance
$131,198Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$787 /month
Positive
Cash Flow Estimate:
$262 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$238/month
$165/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,202
$131,198
2025
$19,000
$112,198
$131,198
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,202
$131,198
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$131,198
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$904/mo
$165/mo
+$739/mo
8.3%
