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

$769,000

NAL Estimated Property Value

401 Goldilocks Ln, College Station, TX, 77845

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths1,271 Sq Ft
price_per_sqft$243.9 / sqft
Year BuiltBuilt in 2018

Property Lead Type:

Absentee OwnerHigh EquityMove-In Ready

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Disposal, Microwave, Refrigerator, Dryer, Electric Water Heater, Water Heater, Washer
FlooringCarpet, Concrete

Exterior

Private PoolPrivate Pool
Lot Size4,543 sqft

Building Information

Year Built2018
Stories1
Roof Type105

Land Information

APN604801-1132-0150
Lot Number15
SubdivisionThe Barracks Ii Ph 112
Land UseResidential
Legal DescriptionTHE BARRACKS II PH 112, BLOCK 32, LOT 15
Census Tract002021
Assessed Land Value$49,500
Assessed Improvement Value$243,165
Assessment Year2025

About this property

Investor Alert! Rare opportunity to own a fully leased 5-unit townhome building in the highly sought-after Barracks community of College Station—just 10 minutes from Texas A&M and on the Aggie bus route. This premier investment generates $13,170/mnth through July 2026 with leases already in place—offering immediate, stable cash flow and some of the highest rental rates in the neighborhood. The building includes two 3-bedroom, 3-bath units (each leased at $2,160/mnth) and three 4-bedroom, 4-bath units (one leased at $2,850/mnth and two leased at $3,000/mnth)—a mix that ensures consistently strong tenant demand. Each townhome features a private bath and closet for every bedroom, an open-concept floor plan with stained concrete floors in the common areas, granite countertops, energy-efficient vinyl windows, and all major appliances—including refrigerator, washer, and dryer. All units have private fenced backyards and front-of-building parking. Ownership is truly turnkey with on-site property management and an HOA that covers lawn care, exterior maintenance, cable, and internet. Tenants enjoy exclusive access to community basketball and volleyball courts, walking trails, a dog park, and the incredible BearX Daycation Resort—offering a cable wakeboarding park, surf machine, lazy river, private cabanas, and more. Strong location, premium amenities, and top-tier rental income make this a stand-out Aggieland investment opportunity! Each unit is also individually listed—contact agent.

Investor Tools

Property Icon
$769,000
Estimated Property Value
$136,641Estimated Mortgage Balance
$632,359Estimated Equity
85% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$10,650 /month
Positive
Cash Flow Estimate:
$3,550 /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
$797/month
$189/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$5,723
$292,665
2025
$49,500
$243,165
$292,665
No

Tax History

Year
Tax Paid
Assessed Value
2024
$5,723
$292,665

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Americas Choice Home Loans Lp
Conventional
$153,800
No
First
Aug 27, 2020
Sep 2035

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$136,641
$819,359
85%
18%
$923/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$1,112/mo
+$438/mo
2.4%

City: College Station

401 Goldilocks Ln | Property Details | No Agent List