$217,000
NAL Estimated Property Value519 Southwest Pkwy Apt 103, College Station, TX, 77840
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityMove-In Ready
Highlights
Interior
AppliancesElectric Oven, Built-In Electric Oven, Dishwasher, Electric Range, Disposal, Microwave, Refrigerator, Water Heater, Dryer, Washer
Exterior
Lot Size3,624 sqft
Building Information
Year Built1999
Stories1
Land Information
APN620700-0003-1030
SubdivisionUniversity Place Condos
Land UseResidential
Legal DescriptionUNIVERSITY PLACE CONDOS, BLDG 3, UNIT 103
Census Tract001605
Assessed Land Value$21,250
Assessed Improvement Value$183,208
Assessment Year2025
About this property
4 Bedroom, 4 bath newly remodeled 1ST Floor Condo August 2025!!! New Whirlpool Stainless Steel Refrigerator, New Whirlpool Stainless Steel Stove, New GE over the stove microwave (custom fitted to the space), new flooring, new handles in all 4-bathroom showers, and new paint throughout. All completed in February of 2022 New air conditioner unit-Feb 2021 New blinds on all windows-Sept 2020 New light fixtures above sink in all 4 baths-late 2020 Floors in 4 bedrooms and bathrooms replaced-late 2020 New washer was installed-late 2019
Investor Tools
$217,000
Estimated Property Value
$104,927Estimated Mortgage Balance
$112,073Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,302 /month
Positive
Cash Flow Estimate:
$434 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$391/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,609
$204,458
2025
$21,250
$183,208
$204,458
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,609
$204,458
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Aspire Bank
Conventional
$113,625
No
First
Apr 8, 2022
May 2052
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$104,927
$112,073
51%
48%
$682/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
$682/mo
+$918/mo
8.8%
