Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
—
Last 24 HoursLast 24 Hours
ARV Flip List
ARV Flip List
  • Properties with flip potential and high ARV margins
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
Auction List
Auction List
  • Real estate scheduled for county or online auction
Deals List
Deals List
  • Discounted properties priced below market value
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS

$530,000

NAL Estimated Property Value

1017 Milner Dr, College Station, TX, 77840

Off MarketInfo
Beds5 Beds
Baths3 Bath
Baths2,248 Sq Ft
price_per_sqft$251.33 / sqft
Year BuiltBuilt in 1948

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 5Bedrooms 5
Bathrooms Full 3Bathrooms Full 3
Garage AvailableGarage Available
AppliancesDisposal, Gas Oven, Microwave, Gas Cooktop, Dryer, Refrigerator, Washer
FlooringTile, Wood

Exterior

Lot Size11,252 sqft

Building Information

Year Built1948
Stories2
Roof Type105
Garage Spaces1

Land Information

APN194000-0050-0220
Lot Number22
SubdivisionCollege Hills Estates Ph 1
Land UseResidential
Legal DescriptionCOLLEGE HILLS ESTATES PH 1, BLOCK 5, LOT 22
Census Tract001303
Assessed Land Value$207,788
Assessed Improvement Value$81,449
Assessment Year2025

About this property

One-of-a-Kind Fully Remodeled Home Less than a Mile from Texas A&M! This beautifully updated property features a spacious Main house w/ 4 full bedrooms & 2 full baths, plus a separate fully furnished one bedroom -one bathroom - Darling Cottage in the back- Ideal for guests and/or additional rental income. The Cottage alone generates minimally 20k per year. The kitchen boasts elegant granite countertops and modern finishes, complemented by professionally decorated interiors throughout. Enjoy generously sized bedrooms with ample closet space, a large laundry room, covered patio & deck, Set on a nice-sized lot, this home offers plenty of space to relax & enjoy. Located less than a mile to Texas A&M University & right by Thomas Park! This property is an ideal investment opportunity, currently operating as a successful, cash-flowing VRBO business. Don't miss your chance to own this versatile home with tremendous income potential! New Roof, New Pier & Beam Foundation, New flooring downstairs

Investor Tools

Property Icon
$530,000
Estimated Property Value
$382,804Estimated Mortgage Balance
$147,196Estimated Equity
26% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,390 /month
Positive
Cash Flow Estimate:
$1,130 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$730/month
$24/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,110
$289,237
2025
$207,788
$81,449
$289,237
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,110
$289,237

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Homeowners Financial Group Usa Llc
Conventional
$385,600
No
First
Dec 3, 2025
Jan 2056

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$382,804
$135,196
26%
72%
$2,312/mo

City: College Station

1017 Milner Dr | Property Details | No Agent List