$356,000
NAL Estimated Property Value504 Bolton Ave, College Station, TX, 77840
Off Market
Property Lead Type:
Absentee Owner
Highlights
Interior
AppliancesDishwasher, Electric Range, Microwave
FlooringTile, Wood
Exterior
Lot Size12,001 sqft
Building Information
Year Built1955
Stories1
Land Information
APN194000-0140-0130
Lot Number13
SubdivisionCollege Hills Estates Ph 3
Land UseResidential
Legal DescriptionCOLLEGE HILLS ESTATES PH 3, BLOCK 14, LOT 13
Census Tract001303
Assessed Land Value$207,000
Assessed Improvement Value$61,297
Assessment Year2025
About this property
Just a few blocks to Texas A&M, in the Heart of Aggieland! Wonderful 3 bedroom home with large living and large converted garage that could be formal dining, game room or 4th bedroom. Updated kitchen with stainless appliances. Large lot with covered patio and storage shed. Possible AirBNB, Game-day home, Rental or a place in the Heart of Aggieland to call home. The Seller will install a new roof for the house and storage building and a new patio cover. Please Call for your tour today!
Investor Tools
$356,000
Estimated Property Value
$353,563Estimated Mortgage Balance
$2,437Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,159 /month
Positive
Cash Flow Estimate:
$720 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$533/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,616
$268,297
2025
$207,000
$61,297
$268,297
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,616
$268,297
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Ubs Bank Usa
Conventional
$359,900
No
First
May 27, 2025
Jun 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$353,563
$2,437
0%
99%
$2,158/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,480/mo
$2,158/mo
$-678/mo
5.0%
