$453,000
NAL Estimated Property Value4441 Reveille Rd, College Station, TX, 77845
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesElectric Water Heater, Refrigerator, Water Heater, Dryer, Washer
FlooringLaminate, Tile
Exterior
Lot Size9,100 sqft
Building Information
Year Built2011
Stories1
Land Information
APN103000-0000-0200
Lot Number20
SubdivisionAggie Acres
Land UseResidential
Legal DescriptionAGGIE ACRES, LOT 20
Census Tract002021
Assessed Land Value$72,000
Assessed Improvement Value$278,055
Assessment Year2025
About this property
Preleasing for July 31st, 2025 move in! Located in a quiet neighborhood, this beautiful, immaculate and well maintained and spacious unit with 3 bedrooms/3 baths. Large backyard. NO CARPET!!! Open floorplan with plenty of storage and room for entertainment. Refrigerator, washer and dryer are included.
Investor Tools
$453,000
Estimated Property Value
$206,281Estimated Mortgage Balance
$246,719Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,718 /month
Positive
Cash Flow Estimate:
$906 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$622/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,198
$350,055
2025
$72,000
$278,055
$350,055
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,198
$350,055
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Jpmorgan Chase Bank Na
Conventional
$227,625
No
First
Jun 10, 2021
Jul 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$206,281
$246,719
54%
46%
$1,365/mo
