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

$313,000

NAL Estimated Property Value

1411 Front Royal Dr, College Station, TX, 77845

Off MarketInfo
Beds3 Beds
Baths2 Bath
Baths1,804 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$182.87 / sqft
Year BuiltBuilt in 1998

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
AppliancesDishwasher, Disposal, Gas Water Heater, Microwave, Refrigerator, Water Heater
FlooringCarpet, Laminate, Tile, Wood

Exterior

Private PoolPrivate Pool
Lot Size7,640 sqft

Building Information

Year Built1998
Stories1
Garage Spaces1

Land Information

APN569500-0525-0110
Lot Number11
SubdivisionShenandoah Ph 5
Land UseResidential
Legal DescriptionSHENANDOAH PH 5, BLOCK 25, LOT 11
Census Tract002025
Assessed Land Value$60,000
Assessed Improvement Value$246,220
Assessment Year2025

About this property

This well maintained 3 bedroom, 2 full bath, 1804 sq ft home is nestled on a .18 AC lot zoned for and very near College Station High School in the desirable Shenandoah subdivision. Featuring new interior paint, new hardware, new carpeting, an open concept design, split floor plan, "chef's delight" kitchen featuring an eating bar, functional custom cabinetry, stainless steel appliances, large pantry, and more! Complete with a large living area and gas fireplace, wood laminate flooring, and a separate dining space that is uniquely designed for large gatherings or quiet evenings at home. Finally, enjoy the covered back porch, fully fenced backyard, and access to the community pool, tennis facilities, and park-playground area! Priced to sell! Schedule your private showing today!

Investor Tools

Property Icon
$313,000
Estimated Property Value
$142,011Estimated Mortgage Balance
$170,989Estimated Equity
54% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,979 /month
Positive
Cash Flow Estimate:
$660 /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
$505/month
$200/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,497
$306,220
2025
$60,000
$246,220
$306,220
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,497
$306,220

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Tbk Bank Ssb
Conventional
$145,000
No
First
Mar 31, 2025
Apr 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$142,011
$170,989
54%
45%
$870/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$1,070/mo
+$480/mo
5.9%

Learn About the Market: Opportunity in Texas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Texas

Living in Texas means access to four of the nation’s most dynamic metro economies — Dallas–Fort Worth’s corporate and logistics powerhouse, Houston’s global energy and medical hub, Austin’s tech-driven and culturally iconic Live Music Capital of the World, and San Antonio’s historic yet steadily expanding military and healthcare center. The state blends economic scale with cultural significance, rooted in independence, entrepreneurship, and a strong sense of place — from Friday night football to world-renowned barbecue and music festivals. For homebuyers, Texas offers comparatively attainable housing, no personal income tax, and master-planned communities built around space and convenience; for investors, continued population growth, business relocation, and diversified industries create sustained demand across urban cores, suburbs, and emerging secondary markets.

Explore Texas Explore This Area
Population Growth

Population Growth

~1.3% annually

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$283,800

Unemployment Rate

Unemployment Rate

4.3%

Price Trend

Price Trend

Flat

New Permits

New Permits

158,121

City: College Station

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

1411 Front Royal Dr | Property Details | No Agent List