Last 24 Hours
$915,000
NAL Estimated Property Value504 Ayrshire St, College Station, TX, 77840
Off Market
4 Beds
5 Bath
2,347 Sq Ft
$255.22 / sqft
Built in 2018Property Lead Type:
Off-Market ListDeal ListAbsentee OwnerHigh EquityCash Buyers
Highlights
Interior
Bedrooms 4
Bathrooms 5
Garage AvailableAppliancesWater Heater, Disposal, Microwave, Gas Range, Dishwasher, Dryer, Refrigerator, Washer
FlooringCarpet, Tile, Vinyl
Exterior
Lot Size9,374 sqft
Building Information
Year Built2018
Stories2
Garage Spaces2
Land Information
APN195400-0110-0030
Lot Number3
SubdivisionCollege Park
Land UseResidential
Legal DescriptionCOLLEGE PARK, BLOCK 11, LOT 3 (25' OF) & 4
Census Tract001608
Assessed Land Value$312,694
Assessed Improvement Value$453,175
Assessment Year2025
About this property
You're just a quick dash from campus from this charming and spacious Southside house. This lightly lived-in 4 bed/4.5 bath two story gem boasts a kitchen with tile backsplash, quartz counter tops, and island bar illuminated by pendant lighting. Three bedrooms are upstairs and one is down - each have a private bathroom. The house fronts Ayrshire and its wide attached carport backs up to Welsh, making coming and going super easy.
Investor Tools
$915,000
Estimated Property Value
$0Estimated Mortgage Balance
$915,000Estimated Equity
100% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$5,490 /month
Positive
Cash Flow Estimate:
$1,830 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,658/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$15,325
$765,869
2025
$312,694
$453,175
$765,869
No
Tax History
Year
Tax Paid
Assessed Value
2024
$15,325
$765,869
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
N/A
$967,000
100%
0%
$0/mo
12.4%