$505,000
NAL Estimated Property Value906 Camellia Court, College Station, TX, 77840
Off Market
Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh Equity
Highlights
Interior
AppliancesDishwasher, Electric Range, Disposal, Electric Water Heater
FlooringTile, Wood
Exterior
Lot Size6,874 sqft
Building Information
Year Built1993
Stories1
Land Information
APN238800-0205-0271
Lot Number27
SubdivisionEastmark Ph 2
Land UseRental-Duplex
Legal DescriptionEASTMARK PH 2, BLOCK E, LOT 27 REPLAT
Census Tract001704
Assessed Land Value$99,438
Assessed Improvement Value$292,696
Assessment Year2025
About this property
College Station duplex a short walking distance from the Texas A&M bus route and Wolf Pen Creek Park. Nice open living and kitchen space with breakfast bar. A nice sized master suite in the back and two additional bedrooms share a full second bathroom toward the front. Tile and wood floors throughout. Private BBQ area in back. Great investment property with a solid history of occupancy and increasing rent.
Investor Tools
$505,000
Estimated Property Value
$244,602Estimated Mortgage Balance
$260,398Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,030 /month
Positive
Cash Flow Estimate:
$1,010 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$652/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,299
$333,665
2025
$99,438
$292,696
$392,134
No
Tax History
Year
Tax Paid
Assessed Value
2024
$5,299
$333,665
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
The Loan Store Inc
Conventional
$249,750
No
First
Mar 14, 2025
Apr 2055
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$244,602
$260,398
51%
48%
$1,498/mo
