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

$453,000

NAL Estimated Property Value

318 Kyle Ave, College Station, TX, 77840

Off MarketInfo
Beds4 Beds
Baths3 Bath
Baths1,672 Sq Ft
price_per_sqft$280.5 / sqft
Year BuiltBuilt in 1949

Property Lead Type:

Off-Market ListAbsentee OwnerMove-In Ready

Highlights

Interior

Bedrooms 4Bedrooms 4
Bathrooms Full 3Bathrooms Full 3
Garage AvailableGarage Available
AppliancesDisposal, Electric Oven, Microwave, Electric Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringCarpet, Tile, Wood, Vinyl

Exterior

Lot Size9,169 sqft

Building Information

Year Built1949
Stories1
Garage Spaces1

Land Information

APN194000-0180-0210
Lot Number21
SubdivisionCollege Hills Estates Ph 4
Land UseResidential
Legal DescriptionCOLLEGE HILLS ESTATES PH 4, BLOCK 18, LOT 21
Census Tract001303
Assessed Land Value$200,640
Assessed Improvement Value$32,865
Assessment Year2025

About this property

This charming beautifully maintained 4/3 historic home is perfectly situated directly across from Texas A&M University! Whether you're looking for a forever home, a game day retreat, or a high-performing investment! The additional Cottage is a separate home with 1 bedroom and 1 bathroom with separate entrance - steadily booked.Guests love the Kyle Cottage! The cottage alone generates 20k minimally per year. It's a great money maker! The Cottage was built 2009-The Kyle House and Cottage Operate as successful VRBOs. Their unbeatable location provide instant access to campus events at Kyle Field. Ideal for student housing, alumni weekends, or a turnkey rental investment. Updates Include New roof, New Hot Water heater, New plumbing, New Refrigerator, Washer and Dryer! Property is being sold Fully Furnished with appliances. All information is deemed reliable but not guaranteed and should be independently verified.

Investor Tools

Property Icon
$453,000
Estimated Property Value
$2,420,795Estimated Mortgage Balance
$453,000Estimated Equity
0% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,814 /month
Positive
Cash Flow Estimate:
$938 /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
$567/month
$24/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,543
$233,505
2025
$200,640
$32,865
$233,505
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,543
$233,505

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
American Momentum Bank
Unknown
$2,457,000
No
First
Oct 30, 2018
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$2,420,795
N/A
0%
534%
$16,784/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,600/mo
$16,808/mo
$-15,208/mo
4.2%

City: College Station

318 Kyle Ave | Property Details | No Agent List