$332,000
NAL Estimated Property Value6200 Queenslock Cir, Bryan, TX, 77802
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Microwave, Gas Oven
FlooringCarpet, Vinyl
Exterior
Lot Size9,609 sqft
Building Information
Year Built1996
Stories1
Garage Spaces2
Land Information
APN198700-1003-0160
Lot Number16
SubdivisionCopperfield Ph 10a
Land UseResidential
Legal DescriptionCOPPERFIELD PH 10A, BLOCK 3, LOT 16
Census Tract000105
Assessed Land Value$54,000
Assessed Improvement Value$260,498
Assessment Year2025
About this property
Great home on a corner lot in a cul-de-sac in Copperfield. The open floor plan boasts a large kitchen that overlooks an eating bar, the light and bright living room with a corner fireplace and the dining room. Large Master suite has a tray ceiling and offers 2 sinks, lots of built-in cabinets, tub and large walk-in closet. Three additional bedrooms and a bathroom are on the other side of the house. Nice private backyard with a patio and the neighborhood features a pool, park, and playground. A great place to call HOME!
Investor Tools
$332,000
Estimated Property Value
$125,518Estimated Mortgage Balance
$206,482Estimated Equity
62% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,992 /month
Positive
Cash Flow Estimate:
$664 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$381/month
$105/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,911
$314,498
2025
$54,000
$260,498
$314,498
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,911
$314,498
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Gardner Financial Services Ltd
Conventional
$146,500
No
First
Mar 26, 2019
Apr 2039
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$125,518
$209,482
62%
38%
$879/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,630/mo
$984/mo
+$646/mo
5.9%
