Last 24 Hours
$255,000
3303 Coastal Dr, College Station, TX, 77845
On Market
Just Added
4 Beds
2 Bath
1,528 Sq Ft
Single Family Residence
$166.88 / sqft
Built in 1982Property Lead Type:
Absentee OwnerMove-In Ready
Highlights
Interior
Bedrooms 4
Bathrooms Full 2
Garage Available
Heating Central
CoolingAppliancesDishwasher, Disposal, Microwave
FlooringTile
Exterior
Lot Size8,102 sqft
Building Information
Year Built1982
Stories1
Roof Type105
Garage Spaces2
Land Information
APN582600-0302-0260
Lot Number26
SubdivisionSouthwood Terrace Ph 3a
Land UseResidential
Legal DescriptionSOUTHWOOD TERRACE PH 3A, BLOCK 2, LOT 26
Census Tract001801
Assessed Land Value$51,000
Assessed Improvement Value$203,662
Assessment Year2026
About this property
Take a look at this move-in ready 4-bedroom, 2-bath home in central College Station! Tile flooring throughout offers easy maintenance, while vaulted ceilings in the living room create an open feel. An additional flex room provides space for a home office, hobby room, or other uses. Enjoy the convenience of a 2-car garage and a fenced backyard with a covered patio for relaxing or entertaining outdoors. Conveniently located near local shopping, dining, and everyday amenities.
Investor Tools
$160,546Estimated Mortgage Balance
$94,116Estimated Equity
36% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,530 /month
Positive
Cash Flow Estimate:
$510 /month
Interested in this property?
ContactFinancing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$353/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$2,964
$254,662
2026
$51,000
$203,662
$254,662
No
Tax History
Year
Tax Paid
Assessed Value
2024
$2,964
$254,662
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Carrington Mortgage Services Llc
Va
$177,158
Yes
First
Nov 19, 2021
Dec 2051
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$160,546
$94,116
36%
63%
$1,063/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,100/mo
$1,063/mo
+$1,037/mo
9.9%
12.4%