Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$780,000

NAL Estimated Property Value

5111 Bellerive Bend Dr, College Station, TX, 77845

$937,593 ARVInfo
Off MarketInfo
Beds4 Beds
Baths4 Bath
Baths3,936 Sq Ft
price_per_sqft$190.29 / sqft
Year BuiltBuilt in 1999

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
AppliancesWater Heater, Disposal, Dryer Included, Refrigerator Included, Washer Included, Electric Oven, Microwave, Electric Cooktop, Dishwasher
FlooringCarpet, Tile

Exterior

Private PoolPrivate Pool
Exterior FeaturesSprinkler System
Lot Size12,998 sqft

Building Information

Year Built1999
Stories2
Garage Spaces2

Land Information

APN497900-0042-0020
Lot Number2
SubdivisionPebble Creek Ph 7a
Land UseResidential
Legal DescriptionPEBBLE CREEK PH 7A, BLOCK 42, LOT 2
Census Tract002009
Assessed Land Value$145,210
Assessed Improvement Value$568,794
Assessment Year2025

About this property

This architecturaly distinctive home with an Austin Hill Country look will not disapoint. Austin stone is used extensively on the interior and exterior of the home setting it apart. The formal living room has a high ceiling and a large two story stone gas fireplace. The large kitchen also offers a unique stone alcove. All kitchen appliances have been recently updated with stainless steel GE Profile and Kitchenaid products. This home offers a rare, formal dining room but also a formal office with built-in shelves. The large primary bedroom offers a sitting area, beautiful molding, wood-like tile flooring and large windows. Upstairs is a large game room area with built-ins that is accessible from two different staircases. Three bedrooms are located upstairs. One bedroom has a full bath and the other two bedrooms share a Jack and Jill bathroom. The backyard has extensive decking and landscaping. The roof was replaced in 2022 and the three HVAC units were replaced in 2019.

Investor Tools

Property Icon
$780,000
Estimated Property Value
$657,999Estimated Mortgage Balance
$122,001Estimated Equity
11% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$937,593
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,680 /month
Positive
Cash Flow Estimate:
$1,560 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$779/month
$330/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,447
$714,004
2025
$145,210
$568,794
$714,004
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,447
$714,004

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank
Conventional
$679,250
No
First
Aug 13, 2024
Sep 2054

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$657,999
$84,001
11%
84%
$4,073/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$4,403/mo
$-2,733/mo
2.6%

City: College Station

5111 Bellerive Bend Dr | Property Details | No Agent List