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

$474,000

NAL Estimated Property Value

504 Kyle Ave, College Station, TX, 77840

Off MarketInfo
Beds5 Beds
Baths4 Bath
Baths1,818 Sq Ft
price_per_sqft$255.78 / sqft
Year BuiltBuilt in 1949

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 5Bedrooms 5
Bathrooms Full 1Bathrooms Full 1
AppliancesDishwasher, Electric Water Heater, Gas Range, Refrigerator, Water Heater, Dryer, Washer
FlooringTile, Wood

Exterior

Lot Size14,719 sqft

Building Information

Year Built1949
Stories1

Land Information

APN194000-0170-0210
Lot Number21
SubdivisionCollege Hills Estates Ph 3
Land UseResidential
Legal DescriptionCOLLEGE HILLS ESTATES PH 3, BLOCK 17, LOT 21
Census Tract001303
Assessed Land Value$219,181
Assessed Improvement Value$71,461
Assessment Year2025

About this property

Investment opportunity blocks from Texas A&M University! This 5 bedroom 4 bathroom home in College Hills Estates is situated on an oversized lot and is fully leased. The property comes furnished and features numerous updates, including recent interior and exterior paint and updated windows. The kitchen is highlighted by granite countertops and a recently replaced dishwasher. Outdoors, enjoy a spacious yard with a deck and pergola - great for relaxing or entertaining! Located less than one block from Thomas Park, you can appreciate the easy access to basketball courts, tennis courts, playgrounds and more. Excellent opportunity near Texas A&M University, bus routes and biking distance to campus.

Investor Tools

Property Icon
$474,000
Estimated Property Value
$209,772Estimated Mortgage Balance
$264,228Estimated Equity
55% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,844 /month
Positive
Cash Flow Estimate:
$948 /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
$704/month
$24/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$6,084
$290,642
2025
$219,181
$71,461
$290,642
No

Tax History

Year
Tax Paid
Assessed Value
2024
$6,084
$290,642

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
First Nation Mortgage Inc
Conventional
$222,750
No
First
Mar 3, 2023
Mar 2053

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$209,772
$264,228
55%
44%
$1,336/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,480/mo
$1,360/mo
+$120/mo
3.7%

City: College Station

504 Kyle Ave | Property Details | No Agent List