$117,333
NAL Estimated Property Value904 University Oaks Blvd Apt 11, College Station, TX, 77840
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Refrigerator, Water Heater
FlooringCarpet, Tile
Exterior
Lot Size1,686 sqft
Building Information
Year Built1979
Stories1
Land Information
APN212500-0001-0110
SubdivisionCripple Creek Condos
Land UseResidential
Legal DescriptionCRIPPLE CREEK CONDOS, BLDG A, UNIT 11
Census Tract001303
Assessed Land Value$24,000
Assessed Improvement Value$93,333
Assessment Year2025
About this property
Bring all offers! Priced to sell 1 bedroom 1 bathroom Cripple Creek Condo located on the Texas A&M University bus stop!
Investor Tools
$117,333
Estimated Property Value
$0Estimated Mortgage Balance
$117,333Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$719 /month
Positive
Cash Flow Estimate:
$240 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$252/month
$143/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,432
$117,333
2025
$24,000
$93,333
$117,333
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,432
$117,333
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$117,333
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$920/mo
$144/mo
+$776/mo
9.4%
