$197,000
NAL Estimated Property Value523 Southwest Parkway, College Station, TX, 77840
Off Market
Property Lead Type:
Off-Market ListHigh Equity
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dryer, Refrigerator, Washer, Dishwasher
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesBalcony
Lot Size3,624 sqft
Building Information
Year Built2000
Stories1
Land Information
APN620700-0005-3040
SubdivisionUniversity Place Condos
Land UseResidential
Legal DescriptionUNIVERSITY PLACE CONDOS, BLDG 5, UNIT 304
Census Tract001605
Assessed Land Value$21,250
Assessed Improvement Value$165,044
Assessment Year2025
About this property
CALLING ALL INVESTORS - This condo is occupied and leased thru July 2024 @ $1,400 per month. The first floor unit includes four bedrooms and four ensuite bathrooms. New carpet and vinyl floors upated in 2022. Roof and AC were recently replaced as well. Great location close to Texs A&M and there is a university bus stop one block away. In addition to your private patio, the condo amenities include a pool, hot tub and basketball court. Bedroom measuremenats are approximate.
Investor Tools
$197,000
Estimated Property Value
$0Estimated Mortgage Balance
$197,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,182 /month
Positive
Cash Flow Estimate:
$394 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$375/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,521
$186,294
2025
$21,250
$165,044
$186,294
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,521
$186,294
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$197,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
N/A
+$1,600/mo
9.7%
