$296,000
NAL Estimated Property Value801-803 San Saba Dr, College Station, TX, 77845
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Refrigerator, Water Heater
Exterior
Lot Size7,802 sqft
Building Information
Year Built1981
Stories1
Roof Type105
Land Information
APN582800-0490-0210
Lot Number21
SubdivisionSouthwood Valley Ph 22b
Land UseResidential
Legal DescriptionSOUTHWOOD VALLEY PH 22B, BLOCK 49, LOT 21
Census Tract001803
Assessed Land Value$51,000
Assessed Improvement Value$218,466
Assessment Year2025
About this property
Attention Aggie Parents - potential for owner occupied on one side, please call for more information. A 2 bedroom, 1 bath duplex with 1782 sf in the popular Southwood Valley area features a living area, kitchen and dining combo along with washer and dryer connections. Plenty of parking and mature trees, and includes a back patio with a fenced backyard. Located in the heart of College Station in a convenient location to schools, shopping, hospitals and restaurants. Both units are currently leased! Call for your appointment today!
Investor Tools
$296,000
Estimated Property Value
$0Estimated Mortgage Balance
$296,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,776 /month
Positive
Cash Flow Estimate:
$592 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$515/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,700
$269,466
2025
$51,000
$218,466
$269,466
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,700
$269,466
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$296,000
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
N/A
+$1,670/mo
6.8%
