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

$665,000

1022 Rose Cir, College Station, TX, 77840

$737,014 ARVInfo
On MarketInfo
Beds5 Beds
Baths4 Bath
Baths4,218 Sq Ft
price_per_sqft$157.66 / sqft
Year BuiltBuilt in 1972

Property Lead Type:

Absentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 5Bedrooms 5
Bathrooms Full 3Bathrooms Full 3
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
AppliancesGas Oven, Microwave, Gas Cooktop, Dishwasher
FlooringCarpet, Laminate, Tile, Wood

Exterior

Private PoolPrivate Pool
Lot Size18,326 sqft

Building Information

Year Built1972
Stories2
Garage Spaces2

Land Information

APN592000-0001-0120
Lot Number4,12,LO
SubdivisionSweet Briar
Land UseResidential
Legal DescriptionSWEET BRIAR, BLOCK 1, LOT 12 & 4' OF 13
Census Tract001302
Assessed Land Value$153,197
Assessed Improvement Value$358,997
Assessment Year2025

About this property

Extensively renovated and upgraded, this impressive 4 bedroom, 2.5 bathroom home offers 3,574 square feet plus a 644 square foot garage apartment with its own bedroom, bathroom, kitchenette, private entrance, and separate HVAC system ideal for guests, multi-generational living, office space, or rental potential. The main home features a remodeled kitchen with custom cabinetry, granite countertops, updated appliances, and abundant storage, along with a spacious primary suite offering a custom walk-in closet and beautifully updated bath. Major improvements include new HVAC systems, whole-house filtration systems, a new roof and gutters (2025), updated sprinkler and security systems, and more. Outside, enjoy a private backyard oasis with a remodeled pool, tropical landscaping, raised garden beds, fruit trees, and a covered patio/cabana addition.

Investor Tools

$209,446Estimated Mortgage Balance
$318,554Estimated Equity
60% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$737,013
Rent-to-Value Ratio: 0.72%
Rent Estimate
$3,990 /month
Positive
Cash Flow Estimate:
$1,330 /month

Interested in this property?

Cherry Ruffino

Coldwell Banker Apex, REALTORS LLC

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$951/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$8,776
$512,194
2025
$153,197
$358,997
$512,194
No

Tax History

Year
Tax Paid
Assessed Value
2024
$8,776
$512,194

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Branch Banking And Trust Co
Conventional
$257,600
No
First
Jul 25, 2017
Aug 2047

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,446
$318,554
60%
40%
$1,545/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,480/mo
$1,545/mo
$-65/mo
3.4%

City: College Station