$475,000
8421 Justin Ave, College Station, TX, 77845
On Market
Just Added
Property Lead Type:
BankruptcyPre-ForeclosureAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Disposal, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave
FlooringCarpet, Other, Tile
Exterior
Lot Size15,947 sqft
Building Information
Year Built2010
Stories2
Roof Type105
Garage Spaces2
Land Information
APN440900-0001-0110
Lot Number11
SubdivisionNorth Forest Estates
Land UseResidential
Legal DescriptionNORTH FOREST ESTATES, BLOCK 1, LOT 11
Census Tract002001
Assessed Land Value$51,975
Assessed Improvement Value$484,775
Assessment Year2025
About this property
Wonderful four-bedroom, 3-bath home with beautiful custom features throughout. Austin stone fireplace is the centerpiece for a relaxing and spacious living area. Primary bedroom features ensuite bath with jetted tub, separate shower and dual vanities. Upstairs bonus room would make for a great second living area, game room or office space. Enjoy outdoor living with a private back yard and covered patio. Some photos have been virtually staged. This is a Fannie Mae Homepath property.
Investor Tools
$248,856Estimated Mortgage Balance
$285,689Estimated Equity
53% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,207 /month
Positive
Cash Flow Estimate:
$1,069 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$947/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,690
$534,545
2025
$51,975
$484,775
$536,750
No
Tax History
Year
Tax Paid
Assessed Value
2025
$8,690
$534,545
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Fairway Independent Mortgage Corp
Conventional
$306,850
No
First
Aug 7, 2017
Sep 2047
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$248,856
$285,689
53%
47%
$1,840/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$2,040/mo
$-370/mo
3.7%
