$309,900
1500 Richland Ct N, College Station, TX, 77845
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh EquityMove-In Ready
Highlights
Interior
Exterior
Lot Size8,738 sqft
Building Information
Year Built1992
Stories1
Garage Spaces2
Land Information
APN569500-0010-0390
Lot Number39
SubdivisionShenandoah Ph 1
Land UseResidential
Legal DescriptionSHENANDOAH PH 1, BLOCK 10, LOT 39
Census Tract002025
Assessed Land Value$60,000
Assessed Improvement Value$228,974
Assessment Year2025
About this property
This move-in ready home features hardwood flooring, new ceiling fans, and a well-appointed kitchen complete with a refrigerator, stove, microwave, and dishwasher. Major systems offer complete peace of mind, including a 3-year-old HVAC, a 6-year-old roof, and a stabilized foundation. Situated in a welcoming community with an $200 annual HOA, this well-maintained property is in great overall condition.
Investor Tools
$92,884Estimated Mortgage Balance
$205,116Estimated Equity
68% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,859 /month
Positive
Cash Flow Estimate:
$620 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$463/month
$200/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,071
$288,974
2025
$60,000
$228,974
$288,974
No
Tax History
Year
Tax Paid
Assessed Value
2025
$4,071
$288,974
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Americas Choice Home Loans Lp
Conventional
$146,300
No
First
Jun 29, 2011
Jul 2041
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$92,884
$205,116
68%
31%
$878/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$1,078/mo
+$472/mo
6.2%
