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
Main property image
Days29Days on Market
Views1view
Gallery image 2
Gallery image 3
Gallery image 4
Gallery image 5

$257,000

$265,000

428 Forest Dr, College Station, TX, 77840

On MarketInfo
Price DropInfo
Beds3 Beds
Baths3 Bath
Baths1,405 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$182.92 / sqft
Year BuiltBuilt in 2004

Property Lead Type:

Absentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 3Bathrooms Full 3
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Disposal, Microwave
FlooringCarpet, Tile

Exterior

Private PoolPrivate Pool
Lot Size4,282 sqft

Building Information

Year Built2004
Stories2

Land Information

APN290485-0006-4280
SubdivisionGateway Villas Condos Ph 1
Land UseResidential-Condominium
Legal DescriptionGATEWAY VILLAS CONDOS PH 1, BLDG F, UNIT 428 BLDG F, UNIT 428
Census Tract001301
Assessed Land Value$39,000
Assessed Improvement Value$246,217
Assessment Year2025

About this property

Discover this well-maintained 3-bedroom, 3-bath condo ideally located in the Gateway Villas just 2.5 miles from Texas A&M University. Conveniently situated off University Drive, this home offers quick access to shopping, dining, and everyday conveniences. Inside, the open-concept living and dining area creates a welcoming space for daily living. The kitchen features granite countertops, an eating bar, and overlooks the dining area for added functionality. Each spacious bedroom includes its own walk-in closet and private bathroom access, providing comfort and privacy for residents and guests alike. Gateway Villas offers unit-assigned parking and a community pool. Don’t miss this excellent opportunity in a prime location!

Investor Tools

$218,493Estimated Mortgage Balance
$66,724Estimated Equity
23% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,711 /month
Positive
Cash Flow Estimate:
$570 /month

Interested in this property?

Viet Ha

eXp Realty, LLC

ContactContact

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$514/month
$250/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$4,745
$285,217
2025
$39,000
$246,217
$285,217
No

Tax History

Year
Tax Paid
Assessed Value
2024
$4,745
$285,217

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Origin Bank
Commercial
$227,375
No
First
Apr 2, 2024
Apr 2029

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$218,493
$66,724
23%
77%
$1,364/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,480/mo
$1,614/mo
$-134/mo
6.2%

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...

428 Forest Dr | Property Details | No Agent List