$2,015
1118 S Dexter Dr, College Station, TX, 77840
On Market
Just Added
Property Lead Type:
Absentee OwnerHigh Equity
Highlights
Interior
AppliancesGas Water Heater, Water Heater
FlooringTile, Vinyl
Exterior
Lot Size9,300 sqft
Building Information
Year Built1980
Stories1
Garage Spaces2
Land Information
APN228000-0001-0080
Lot Number8
SubdivisionDexter Place
Land UseResidential
Legal DescriptionDEXTER PLACE, BLOCK 1, LOT 8
Census Tract001605
Assessed Land Value$112,995
Assessed Improvement Value$180,407
Assessment Year2025
About this property
Available for August 10th, 2026 move-in!! This is a spacious 4-bed 2-bath house with a large backyard. Recently updated with interior and exterior paint, flooring, and new appliances. Washer/dryer, lawn care and pest control are included. Close to campus, shopping and dining! Don't miss out on this one! Schedule a showing today!***If applications are not received 72 hours after the security deposit is paid, security deposit will be forfeited. Any applicants that are not approved will receive a 100% refund on the deposit***
Investor Tools
$90,181Estimated Mortgage Balance
$238,819Estimated Equity
72% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)*
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,974 /month
Positive
Cash Flow Estimate:
$658 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$532/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,735
$293,402
2025
$112,995
$180,407
$293,402
No
Tax History
Year
Tax Paid
Assessed Value
2024
$4,735
$293,402
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of Huntsville
Open End Mortgage / Open End With Future Advance Clause
$124,000
No
First
Mar 27, 2014
N/A
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$90,181
$238,819
72%
27%
$744/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,480/mo
$744/mo
+$736/mo
5.4%
