$133,824
NAL Estimated Property Value4513 Carter Creek Pkwy Apt 10, Bryan, TX, 77802
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesElectric Range, Disposal
FlooringLaminate, Tile, Wood
Exterior
Exterior FeaturesSprinkler Irrigation
Lot Size553 sqft
Building Information
Year Built1979
Stories2
Land Information
APN481000-0003-0280
SubdivisionOakwood Townhomes
Land UseResidential
Legal DescriptionOAKWOOD TOWNHOMES, BLDG C, UNIT 28
Census Tract001902
Assessed Land Value$19,000
Assessed Improvement Value$114,824
Assessment Year2025
About this property
Perfectly situated in the heart of Bryan-College Station, this 2-bedroom, 1.5-bath END-unit townhome offers incredible convenience—just 2 miles from Hwy 6, 1.2 miles from University Drive, and only 7 minutes from Texas A&M and Blinn College. Recent updates add peace of mind with a brand-new roof (June 2025) and HVAC system (June 2024). Enjoy the privacy of a private entrance (not shared with another unit), a LARGE private, fenced patio, and designated parking. This property is priced to sell and packed with value. Don’t miss this outstanding opportunity!
Investor Tools
$133,824
Estimated Property Value
$119,172Estimated Mortgage Balance
$14,652Estimated Equity
10% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$803 /month
Positive
Cash Flow Estimate:
$268 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$268/month
$246/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,547
$133,824
2025
$19,000
$114,824
$133,824
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,547
$133,824
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Canopy Mortgage Llc
Fha
$119,691
Yes
First
Feb 6, 2026
Feb 2056
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$119,172
$14,652
10%
89%
$718/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,060/mo
$964/mo
+$96/mo
9.5%
