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

$1,019,000

NAL Estimated Property Value

404 Ayrshire Street, College Station, TX, 77840

Recently SoldInfo
7/24/26
Beds2 Beds
Baths1 Bath
Baths1,200 Sq Ft
price_per_sqft$625 / sqft
Year BuiltBuilt in 1956

Property Lead Type:

Deal ListAbsentee OwnerHigh EquityVacant Homes

Highlights

Interior

Bedrooms 2Bedrooms 2
Bathrooms Full 1Bathrooms Full 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
AppliancesCooktop, Electric Range, Disposal, Microwave, Portable Dishwasher, Water Heater, Dryer, Electric Water Heater, Washer
FlooringLaminate, Wood

Exterior

Lot Size6,251 sqft

Building Information

Year Built1956
Stories1
Garage Spaces4

Land Information

APN195400-0070-0030
Lot Number3
SubdivisionCollege Park
Land UseResidential
Legal DescriptionCOLLEGE PARK, BLOCK 7, LOT 3
Census Tract001608
Assessed Land Value$257,813
Assessed Improvement Value$563
Assessment Year2025

About this property

Location, location, location! Absolutely adorable and original 1956 2bedroom/1bathroom/2living room home in the highly desired College Park. The charm radiates from the moment you pull up and see two huge oak trees in the front yard. Walk through the door to a partially updated and partially refurbished home where every detail was thought out. The back door will take you to a fenced back yard where you will find a spacious and relaxing porch, storage building with garage space and a carport. Walking distance to Kyle Field! BRAND NEW ROOF ON THE HOME AND GARAGE! New exterior paint May 2026. Lease in place for $2400/month from Aug. 1, 2026-July 16, 2027.

Investor Tools

Property Icon
$1,019,000
Estimated Property Value
$328,242Estimated Mortgage Balance
$690,758Estimated Equity
67% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$6,114 /month
Positive
Cash Flow Estimate:
$2,038 /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
$1,039/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,369
$258,376
2025
$257,813
$563
$258,376
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,369
$258,376

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First National Bank Of Central Tx
Purchase Money Mortgage
$351,000
No
First
Dec 13, 2022
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$328,242
$690,758
67%
32%
$2,105/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,040/mo
$2,105/mo
$-1,065/mo
1.2%

City: College Station

404 Ayrshire Street | Property Details | No Agent List