$588,000
NAL Estimated Property Value727 Royal Adelade Dr, College Station, TX, 77845
Off Market
Property Lead Type:
Off-Market ListAbsentee Owner
Highlights
Interior
AppliancesDisposal, Electric Oven, Microwave, Electric Cooktop, Electric Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringCarpet, Terrazzo, Tile, Wood
Exterior
Lot Size12,053 sqft
Building Information
Year Built1998
Stories2
Garage Spaces2
Land Information
APN497900-0027-0140
Lot Number14
SubdivisionPebble Creek Ph 6
Land UseResidential
Legal DescriptionPEBBLE CREEK PH 6, BLOCK 27, LOT 14
Census Tract002009
Assessed Land Value$137,863
Assessed Improvement Value$426,892
Assessment Year2025
About this property
Professionally landscaped yard with Inviting Circular Driveway on Popular Royal Adelade Dr in Pebble Creek. Tons of Natural Light keep this Gorgeous home feeling Fresh and Airy. Features include Soaring Ceilings, Plantation shutters, Beautiful wood floors and Stainless appliances. Downstairs Master bedroom has a Stunning Master bath with Ample Closet space. The Spacious Upstairs has Jack & Jill bedrooms, Mother-in-law suite and Media room - all Generously sized! Don't miss this Beauty!!
Investor Tools
$588,000
Estimated Property Value
$0Estimated Mortgage Balance
$199,125Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,539 /month
Positive
Cash Flow Estimate:
$1,180 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,004/month
$300/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$9,110
$564,755
2025
$137,863
$426,892
$564,755
No
Tax History
Year
Tax Paid
Assessed Value
2024
$9,110
$564,755
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$597,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$300/mo
+$1,370/mo
3.4%
