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
View AllArrow
Pre-Foreclosure List
Pre-Foreclosure List
  • Homes with notice of default or impending auction
View AllArrow
Auction List
Auction List
  • Real estate scheduled for county or online auction
View AllArrow
Deals List
Deals List
  • Discounted properties priced below market value
View AllArrow
Must Sell List
Must Sell List
  • Highly motivated sellers looking for fast closings
View AllArrow
Off-Market List
Off-Market List
  • Exclusive off-market opportunities not found on MLS
View AllArrow

$412,368

NAL Estimated Property Value

4018 Rocky Vista Dr, College Station, TX, 77845

Off MarketInfo
Beds3 Beds
Baths3 Bath
Baths2,276 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$182.12 / sqft
Year BuiltBuilt in 2010

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 2Bathrooms Full 2
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Range, Microwave, Tankless Water Heater, Water Heater
FlooringCarpet, Terrazzo, Tile, Wood

Exterior

Private PoolPrivate Pool
Lot Size6,599 sqft

Building Information

Year Built2010
Stories2
Roof Type105
Garage Spaces2

Land Information

APN184100-0503-0260
Lot Number26
SubdivisionCastle Rock Ph 5
Land UseResidential
Legal DescriptionCASTLE ROCK PH 5, BLOCK 3, LOT 26
Census Tract002025
Assessed Land Value$72,000
Assessed Improvement Value$340,368
Assessment Year2025

About this property

***Charming Three bedroom home in College Station*** Welcome to this beautifully landscaped three-bedroom, 2.5 bath home with a large bonus room. The bonus room could be a 4th bedroom, centrally located in the heart of College Station. As you step through the front door, you will be greeted by a welcoming foyer that opens up to a grand staircase. The formal dining room offers an elegant space for gatherings, and the open kitchen is a chef's delight with granite countertops and a convenient pass-through to the spacious, light filled family room. The family room overlooks the backyard with a nice back porch to relax on. A convenient location in the quiet community of Castle Rock located by shopping, schools and Town Center.

Investor Tools

Property Icon
$412,368
Estimated Property Value
$346,121Estimated Mortgage Balance
$66,247Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,487 /month
Positive
Cash Flow Estimate:
$829 /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
$716/month
$550/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,530
$412,368
2025
$72,000
$340,368
$412,368
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,530
$412,368

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Texas Dow Employees Cu
Conventional
$352,325
No
First
May 28, 2025
Jun 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$346,121
$66,247
16%
84%
$2,113/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,550/mo
$2,663/mo
$-1,113/mo
4.5%

City: College Station

4018 Rocky Vista Dr | Property Details | No Agent List