$339,900
128 Kimber Lane, College Station, TX, 77845
Pending
Property Lead Type:
Absentee OwnerHigh EquityCash Buyers
Highlights
Interior
AppliancesElectric Water Heater, Dryer, Washer
Exterior
Lot Size3,106 sqft
Building Information
Year Built2015
Stories2
Roof Type105
Land Information
APN604801-1722-0280
Lot Number28
SubdivisionThe Barracks Ii Ph 107
Land UseResidential
Legal DescriptionTHE BARRACKS II PH 107, BLOCK 22, LOT 28
Census Tract002021
Assessed Land Value$49,500
Assessed Improvement Value$313,529
Assessment Year2025
About this property
Leased at $2900/month until July 2026. Perfect Investment Property! Luxury 4-bedroom 4-bathroom townhome on Texas A&M Shuttle. The Barracks Townhomes offers high quality construction with stained concrete floors, granite counters, energy efficient vinyl windows, and Whirlpool appliances. HOA provides full lawn care, exterior maintenance, cable and internet and even full access for your tenants to the amazing BearX Daycation Resort with cable wakeboarding park, sheet wave surf machine, lazy river, private cabanas and so much more.
Investor Tools
$0Estimated Mortgage Balance
$363,029Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,178 /month
Positive
Cash Flow Estimate:
$726 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$742/month
$189/month
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,093
$363,029
2025
$49,500
$313,529
$363,029
No
Tax History
Year
Tax Paid
Assessed Value
2024
$7,093
$363,029
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$363,029
100%
0%
$0/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$189/mo
+$1,481/mo
5.5%
