$151,000
NAL Estimated Property Value904 University Oaks Blvd Apt 153, College Station, TX, 77840
Off Market
Property Lead Type:
Off-Market ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Electric Water Heater, Disposal, Microwave, Refrigerator, Water Heater, Dryer, Washer
Exterior
Lot Size2,261 sqft
Building Information
Year Built1979
Stories1
Land Information
APN212500-0011-1530
Lot Number153
SubdivisionCripple Creek Condos
Land UseResidential
Legal DescriptionCRIPPLE CREEK CONDOS, BLOCK K, LOT 153
Census Tract001303
Assessed Land Value$24,000
Assessed Improvement Value$117,879
Assessment Year2025
About this property
Exceptional 2 bedroom 2 bathroom Cripple Creek Condo located directly on the Texas A&M bus stop! This renovated downstairs, corner unit is a must see! All furniture is negotiable! Refrigerator, washer and dryer will remain.
Investor Tools
$151,000
Estimated Property Value
$81,041Estimated Mortgage Balance
$69,959Estimated Equity
46% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$936 /month
Positive
Cash Flow Estimate:
$312 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$311/month
$244/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,973
$141,879
2025
$24,000
$117,879
$141,879
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,973
$141,879
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Financial Bank Na
Conventional
$89,600
No
First
May 18, 2021
Jun 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$81,041
$69,959
46%
54%
$538/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,040/mo
$783/mo
+$257/mo
8.3%
