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

$365,000

NAL Estimated Property Value

528 Hayes Ln, College Station, TX, 77845

Off MarketInfo
Beds3 Beds
Baths4 Bath
Baths1,727 Sq Ft
Condos / TownhousesCondos / Townhouses
price_per_sqft$1.45 / sqft
Year BuiltBuilt in 2018

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 3Bathrooms Full 3
Bathrooms Half 1Bathrooms Half 1
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Electric Range, Disposal, Microwave, Refrigerator, Dryer, Washer
FlooringCarpet, Vinyl

Exterior

Lot Size3,149 sqft

Building Information

Year Built2018
Stories2
Roof Type105
Garage Spaces2

Land Information

APN499950-0105-0210
Lot Number21
SubdivisionPershing Pointe Villas Ph 1
Land UseResidential
Legal DescriptionPERSHING POINTE VILLAS PH 1, BLOCK 5, LOT 21
Census Tract002021
Assessed Land Value$49,500
Assessed Improvement Value$315,500
Assessment Year2025

About this property

Beautiful townhome ready for immediate move-in! Features include a 2-car garage, covered back patio with extended deck that comes with patio furniture and outdoor grill. 3 bedrooms, 3 bathrooms, and washer/dryer are upstairs. A half bathroom is conveniently located downstairs. The following are included in the rent: internet, lawn care, a wall-mounted TV, Ring doorbell and cameras. Located close to the TAMU bus route (40-Century Tree). Come see this stunning townhome in the heart of Aggieland!

Investor Tools

Property Icon
$365,000
Estimated Property Value
$190,301Estimated Mortgage Balance
$174,699Estimated Equity
47% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$2,190 /month
Positive
Cash Flow Estimate:
$730 /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
$761/month
No HOA
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$7,307
$365,000
2025
$49,500
$315,500
$365,000
No

Tax History

Year
Tax Paid
Assessed Value
2024
$7,307
$365,000

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$208,000
No
First
Nov 10, 2021
Jan 2052

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$190,301
$174,699
47%
52%
$1,248/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$1,670/mo
$1,248/mo
+$422/mo
5.5%

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...

528 Hayes Ln | Property Details | No Agent List