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
Street View of property
Street View

$757,000

420 Edward St, College Station, TX, 77840

Off MarketInfo
Beds5 Beds
Baths5 Bath
Baths2,454 Sq Ft
Single Family ResidenceSingle Family Residence
price_per_sqft$311.74 / sqft
Year BuiltBuilt in 2021

Property Lead Type:

Off-Market ListAbsentee Owner

Highlights

Interior

Bedrooms 5Bedrooms 5
Bathrooms Full 6Bathrooms Full 6
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Disposal, Microwave, Refrigerator, Water Heater, Electric Water Heater
FlooringCarpet, Vinyl

Exterior

Lot Size5,637 sqft

Building Information

Year Built2021
Stories2
Roof Type105

Land Information

APN387610-0001-0030
Lot Number3
SubdivisionLhv Landing
Land UseResidential
Legal DescriptionLHV LANDING, BLOCK 1, LOT 3
Census Tract001608
Assessed Land Value$222,423
Assessed Improvement Value$479,844
Assessment Year2025

About this property

Attention Texas A&M Southside Investors! This leased residence is located just blocks from Kyle Field. Residence is currently leased for $4595/mo through July 2025, with renewal in place at $4750/mo through July 2026. This floorplan hosts an open kitchen, dining, living great room perfect for gathering friends or having fun on gameday. Downstairs are 2 bedroom suites, both with en-suite baths plus a powder bath. Upstairs are the remaining suites, each with en-suite baths and large second living perfect as a gameroom or multi-person study area. This well constructed home has low maintenance hardi-plank exterior, solid surface flooring in the common and wet areas, quartz counters, painted cabinetry, and black lighting/hardware selections. All appliances including washer and dryer convey. Do not miss the ample front parking and the private, fenced backyard!

Investor Tools

Property Icon
$757,000
Estimated Property Value
$1,435,000Estimated Mortgage Balance
$0Estimated Equity
-90% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,590 /month
Positive
Cash Flow Estimate:
$1,530 /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
$1,431/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$13,383
$702,267
2025
$222,423
$479,844
$702,267
No

Tax History

Year
Tax Paid
Assessed Value
2024
$13,383
$702,267

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First United Bank And Trust Co
Commercial
$1,435,000
No
First
Jun 30, 2025
N/A

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$1,411,874
N/A
0%
187%
$8,604/mo

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...

420 Edward St | Property Details | No Agent List