CashFlowRE
Sign in Sign up
2519 Leyla Ln
D- Composite 39.22
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +10.7/15.0
  • Cash flow +8.5/30.0
  • Schools +4.7/10.0
  • Livability +4.2/5.0
  • Rent growth +3.3/5.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • DSCR +2.3/10.0
  • Appreciation +0.0/10.0

$279,900

2519 Leyla Ln · College Station, TX 77845
3 bd · 2.0 ba · 1,364 sqft · SingleFamily public records · 7 Days on market
Built 2011 6,896 sqft lot $205/sqft · 7% below area Est $302k · 7% under $15/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 2519 Leyla Lane in the desirable Edelweiss Ridge subdivision of College Station. This beautifully maintained single-story traditional home offers 3 bedrooms, 2 full baths, and 1,364 square feet of thoughtfully designed living space on a spacious corner lot. Built in 2011, the home features an inviting open floorplan with luxury vinyl plank flooring, decorative lighting, and abundant natural light throughout. The kitchen is equipped with granite countertops, dual sinks, a breakfast bar, pantry, gas range, built-in microwave, dishwasher, and refrigerator—perfectly flowing into the dining and living areas for easy entertaining. The private primary suite includes an ensuite bath with granite countertops, built-in cabinetry, and a walk-in closet, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy outdoor living with covered front and rear porches, a pergola, rain gutters, wood fencing, and a private yard with plenty of space to relax or entertain. Additional highlights include a separate utility room, side-facing two-car garage, city utilities, natural gas availability, and access to College Station ISD schools. Conveniently located near shopping, dining, parks, and Texas A&M University, this move-in ready home offers comfort, style, and an exceptional location all at an incredible value.

Key facts

  • Open floorplan
  • Ensuite bath
  • Granite countertops

Tags

EDELWEISS RIDGE SUBDIVISIONOPEN FLOORPLANGRANITE COUNTERTOPSBREAKFAST BARPRIVATE PRIMARY SUITEENSUITE BATH

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $280k.

Deal economics

  • At list price, monthly cash flow is $-245 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $237k (15.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $225k (19.5% below list).
  • Recommended offer: $225k (19.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% vs local median 3.3% in College Station — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 83/100 on livability (#11 in TX, #994 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, crime A-; Watch: employment C-.
  • College Station ISD (urban): math 58% / reading 54% proficiency, ranked #113 of 826 in TX (top 14%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+3.1%/yr); 1168 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 54% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,211 units permitted in Brazos County in 2024 (768 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($89k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Brazos County population projected at +55% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wind risk, 92% chance of damaging wind over 30y; moderate wildfire risk; extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $225,394 (19.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
0.81%
Cap rate
5.24%
Cash-on-cash
-3.75%
DSCR
0.83
GRM
10.3

CMA / ARV

ARV (median comp)
$301,543
List price
$279,900
Delta
-7.18%
Verdict
FAIR
Comps
2 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
600 Harvest Dr 0.56mi 3/2.0 1,428 (+5%) 5mo $309,000 $216 62
2800 Silver Oak Dr 0.41mi 3/2.0 1,226 (-10%) 3mo $260,000 $212 61
2730 Silver Oak Dr 0.34mi 3/2.0 1,216 (-11%) 6mo $260,000 $214 61
3807 Snowdance Ct 0.43mi 3/2.0 1,508 (+11%) 6mo $295,000 $196 57
1063 Windmeadows Dr 0.39mi 3/2.0 1,203 (-12%) 9mo $244,900 $204 55
3928 Tranquil Path Dr 0.29mi 3/2.0 1,215 (-11%) 18mo $245,900 $202 53
3915 Tranquil Path Dr 0.28mi 4/2.0 (+1) 1,474 (+8%) 20mo $280,000 $190 52
3708 Springfield Dr 0.68mi 3/2.0 1,396 (+2%) 18mo $262,000 $188 49
608 Plano Dr 0.62mi 3/2.0 1,184 (-13%) 8mo $235,000 $198 42
3750 Essen Loop 0.53mi 3/2.0 1,547 (+13%) 20mo $289,000 $187 36
3709 Ardenne Ct 0.56mi 3/2.0 1,541 (+13%) 21mo $310,000 $201 34
4028 Southern Trace Dr 0.49mi 4/3.0 (+1) 1,568 (+15%) 12mo $275,000 $175 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.13% rent growth · sell at horizon

5-year hold
IRR
-22.4%
Equity multiple
0.23×
Total profit
$-60,556
Equity at exit
$41,734
10-year hold
IRR
-16.1%
Equity multiple
0.09×
Total profit
$-71,219
Equity at exit
$24,201

Cash invested: $78,372 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
87 Strongly Landlord-Friendly
State Texas
87 Strongly Landlord-Friendly · R+5
County
— inherits STATE
City
— inherits STATE
3-day notice; statewide preemption; one of the fastest eviction climates; Travis County (Austin) slightly slower.

ZIP-level market 77845

Rents YoY
3.1%
Active inventory
1168
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,254 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$426 /mo · $5,110/yr
Insurance
$117
HOA
$15
Vacancy / Maint / Mgmt
$473
Net cashflow
$-245

Break-even live

Break-even rent $2,564
Max offer price $236,673
Occupancy floor

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$69,975
Closing costs
$8,397
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2547 Leyla Ln College Station, TX 3.0 2.5 1718 $2,800 $1.63 21d 1 0.04mi
2506 Leyla Ln College Station, TX 4.0 2.0 1660 $2,300 $1.39 44d 1 0.10mi
144 Roucourt Loop College Station, TX 3.0 2.0 1670 $2,250 $1.35 43d 1 0.27mi
1002 Crested Point Dr College Station, TX 3.0 2.0 1265 $2,200 $1.74 43d 1 0.36mi
2802 Silver Oak Dr College Station, TX 3.0 2.0 1353 $1,950 $1.44 43d 1 0.38mi
916 Crested Point Dr College Station, TX 3.0 2.0 1183 $2,000 $1.69 21d 1 0.41mi
114 Rugen Ln College Station, TX 3.0 2.0 1627 $2,200 $1.35 43d 1 0.41mi
3815 Snowdance Ct College Station, TX 3.0 2.0 1654 $2,100 $1.27 43d 1 0.44mi
1001 Fallbrook Loop College Station, TX 3.0 2.0 1414 $2,000 $1.41 43d 1 0.46mi
438 William D Fitch Pkwy College Station, TX 3.0 2.5 1836 $2,900 $1.58 13d 1 0.47mi
3824 Springfield Dr Unit 1328078P College Station, TX 3.0 2.0 1711 $5,011 $2.93 13d 1 0.53mi
1029 Fallbrook Loop College Station, TX 3.0 2.0 1314 $2,000 $1.52 13d 1 0.54mi
1027 Fallbrook Loop College Station, TX 3.0 2.0 1566 $2,000 $1.28 44d 1 0.55mi
3709 Oldenburg Ln College Station, TX 3.0 3.0 1338 $1,600 $1.20 43d 1 0.62mi
2301 Norham Dr College Station, TX 3.0 2.0 1411 $2,250 $1.59 13d 1 0.84mi
3904 Brownway Ct College Station, TX 4.0 2.0 1740 $2,650 $1.52 44d 1 0.90mi
1407 Front Royal Dr College Station, TX 3.0 2.0 1479 $2,000 $1.35 43d 1 0.93mi
903 Crepe Myrtle St College Station, TX 3.0 3.0 1335 $1,800 $1.35 21d 1 0.96mi
922 Turtle Dove Trl College Station, TX 4.0 3.0 1764 $2,200 $1.25 43d 1 1.00mi
1505 Richland Ct N College Station, TX 4.0 2.0 1610 $2,250 $1.40 21d 1 1.04mi
3608 Glenna Ct Unit 3610 College Station, TX 3.0 2.0 1390 $1,300 $0.94 21d 1 1.10mi
3717 Dove Crossing Ln College Station, TX 4.0 3.0 1692 $2,100 $1.24 43d 1 1.11mi
4232 Rocky Rhodes Dr College Station, TX 4.0 2.0 1818 $2,600 $1.43 13d 1 1.15mi
4009 Hunter Creek Dr College Station, TX 4.0 2.0 1787 $2,000 $1.12 21d 1 1.17mi
4323 Addison Ct College Station, TX 2.0 2.0 983 $1,195 $1.22 43d 1 1.25mi
4011 Windswept Dr College Station, TX 3.0 2.0 1314 $2,000 $1.52 43d 1 1.33mi
4340 Decatur Dr College Station, TX 1.0–2.0 1.0–2.0 895 $1,760 $1.97 1d 53 1.38mi
156 Sunset Trl College Station, TX 4.0 2.0 1474 $1,999 $1.36 21d 1 1.41mi

HOA detail

Monthly dues
$15 · $180/yr
Likely covers
gas

Listing history 9 events

  1. 2026-05-04
    status Active 1368-char remark
    Show marketing remark (1368 chars)

    Welcome to 2519 Leyla Lane in the desirable Edelweiss Ridge subdivision of College Station. This beautifully maintained single-story traditional home offers 3 bedrooms, 2 full baths, and 1,364 square feet of thoughtfully designed living space on a spacious corner lot. Built in 2011, the home features an inviting open floorplan with luxury vinyl plank flooring, decorative lighting, and abundant natural light throughout. The kitchen is equipped with granite countertops, dual sinks, a breakfast bar, pantry, gas range, built-in microwave, dishwasher, and refrigerator—perfectly flowing into the dining and living areas for easy entertaining. The private primary suite includes an ensuite bath with granite countertops, built-in cabinetry, and a walk-in closet, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy outdoor living with covered front and rear porches, a pergola, rain gutters, wood fencing, and a private yard with plenty of space to relax or entertain. Additional highlights include a separate utility room, side-facing two-car garage, city utilities, natural gas availability, and access to College Station ISD schools. Conveniently located near shopping, dining, parks, and Texas A&M University, this move-in ready home offers comfort, style, and an exceptional location all at an incredible value.

  2. 2026-04-28
    historical Active Option Contract 1368-char remark
    Show marketing remark (1368 chars)

    Welcome to 2519 Leyla Lane in the desirable Edelweiss Ridge subdivision of College Station. This beautifully maintained single-story traditional home offers 3 bedrooms, 2 full baths, and 1,364 square feet of thoughtfully designed living space on a spacious corner lot. Built in 2011, the home features an inviting open floorplan with luxury vinyl plank flooring, decorative lighting, and abundant natural light throughout. The kitchen is equipped with granite countertops, dual sinks, a breakfast bar, pantry, gas range, built-in microwave, dishwasher, and refrigerator—perfectly flowing into the dining and living areas for easy entertaining. The private primary suite includes an ensuite bath with granite countertops, built-in cabinetry, and a walk-in closet, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy outdoor living with covered front and rear porches, a pergola, rain gutters, wood fencing, and a private yard with plenty of space to relax or entertain. Additional highlights include a separate utility room, side-facing two-car garage, city utilities, natural gas availability, and access to College Station ISD schools. Conveniently located near shopping, dining, parks, and Texas A&M University, this move-in ready home offers comfort, style, and an exceptional location all at an incredible value.

  3. 2026-03-31
    price $279,900 1368-char remark
    Show marketing remark (1368 chars)

    Welcome to 2519 Leyla Lane in the desirable Edelweiss Ridge subdivision of College Station. This beautifully maintained single-story traditional home offers 3 bedrooms, 2 full baths, and 1,364 square feet of thoughtfully designed living space on a spacious corner lot. Built in 2011, the home features an inviting open floorplan with luxury vinyl plank flooring, decorative lighting, and abundant natural light throughout. The kitchen is equipped with granite countertops, dual sinks, a breakfast bar, pantry, gas range, built-in microwave, dishwasher, and refrigerator—perfectly flowing into the dining and living areas for easy entertaining. The private primary suite includes an ensuite bath with granite countertops, built-in cabinetry, and a walk-in closet, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy outdoor living with covered front and rear porches, a pergola, rain gutters, wood fencing, and a private yard with plenty of space to relax or entertain. Additional highlights include a separate utility room, side-facing two-car garage, city utilities, natural gas availability, and access to College Station ISD schools. Conveniently located near shopping, dining, parks, and Texas A&M University, this move-in ready home offers comfort, style, and an exceptional location all at an incredible value.

  4. 2026-03-06
    price $289,000 1368-char remark
    Show marketing remark (1368 chars)

    Welcome to 2519 Leyla Lane in the desirable Edelweiss Ridge subdivision of College Station. This beautifully maintained single-story traditional home offers 3 bedrooms, 2 full baths, and 1,364 square feet of thoughtfully designed living space on a spacious corner lot. Built in 2011, the home features an inviting open floorplan with luxury vinyl plank flooring, decorative lighting, and abundant natural light throughout. The kitchen is equipped with granite countertops, dual sinks, a breakfast bar, pantry, gas range, built-in microwave, dishwasher, and refrigerator—perfectly flowing into the dining and living areas for easy entertaining. The private primary suite includes an ensuite bath with granite countertops, built-in cabinetry, and a walk-in closet, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy outdoor living with covered front and rear porches, a pergola, rain gutters, wood fencing, and a private yard with plenty of space to relax or entertain. Additional highlights include a separate utility room, side-facing two-car garage, city utilities, natural gas availability, and access to College Station ISD schools. Conveniently located near shopping, dining, parks, and Texas A&M University, this move-in ready home offers comfort, style, and an exceptional location all at an incredible value.

  5. 2026-02-19
    listed $299,990 Active 1368-char remark
    Show marketing remark (1368 chars)

    Welcome to 2519 Leyla Lane in the desirable Edelweiss Ridge subdivision of College Station. This beautifully maintained single-story traditional home offers 3 bedrooms, 2 full baths, and 1,364 square feet of thoughtfully designed living space on a spacious corner lot. Built in 2011, the home features an inviting open floorplan with luxury vinyl plank flooring, decorative lighting, and abundant natural light throughout. The kitchen is equipped with granite countertops, dual sinks, a breakfast bar, pantry, gas range, built-in microwave, dishwasher, and refrigerator—perfectly flowing into the dining and living areas for easy entertaining. The private primary suite includes an ensuite bath with granite countertops, built-in cabinetry, and a walk-in closet, while two additional bedrooms provide flexibility for guests, family, or a home office. Enjoy outdoor living with covered front and rear porches, a pergola, rain gutters, wood fencing, and a private yard with plenty of space to relax or entertain. Additional highlights include a separate utility room, side-facing two-car garage, city utilities, natural gas availability, and access to College Station ISD schools. Conveniently located near shopping, dining, parks, and Texas A&M University, this move-in ready home offers comfort, style, and an exceptional location all at an incredible value.

  6. 2021-04-19
    soldstatus
  7. 2021-04-14
    soldstatus 609-char remark
    Show marketing remark (609 chars)

    Perfect 3 bedroom 2 bath home in Edelweiss Ridge within walking distance to College Station High School. You will feel the upgrades as soon as you walk in. Tile throughout the main living area and kitchen. The master bedroom is spacious with separate his and her closets, granite countertops, and beautifully stained custom cabinets. The kitchen boasts amble counter space, eat in dining area, separate coffee bar, pantry, gorgeous cabinetry, and stainless appliances. This corner lot offers you the convenience of being centrally located in South College Station, close to shopping, restaurants, and schools.

  8. 2021-03-25
    listed $220,000 609-char remark
    Show marketing remark (609 chars)

    Perfect 3 bedroom 2 bath home in Edelweiss Ridge within walking distance to College Station High School. You will feel the upgrades as soon as you walk in. Tile throughout the main living area and kitchen. The master bedroom is spacious with separate his and her closets, granite countertops, and beautifully stained custom cabinets. The kitchen boasts amble counter space, eat in dining area, separate coffee bar, pantry, gorgeous cabinetry, and stainless appliances. This corner lot offers you the convenience of being centrally located in South College Station, close to shopping, restaurants, and schools.

  9. 2012-07-05
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast TX · Resets to sale price

Current annual tax
$5,110 · $426/mo
Projected year-2 tax
$5,122 · $427/mo
Expected delta
+$12/yr (+$1/mo · 0.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥110°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 8/10 Severe 92% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$27,047
− Mortgage interest
−$15,679
− Property taxes
−$5,110
− Insurance
−$1,400
− Repairs & maintenance
−$2,164
− Management
−$2,164
− HOA
−$180
− Depreciation
−$8,143
Taxable loss
−$7,791
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,870
After-tax cash flow
$-1,066/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
College Station ISD
NCES district ID
4807350
Math proficiency
58% ▼ -4.00%
Reading proficiency
54% ▼ -2.00%
Median HH income
$36,991
Composite
46.54/100
National rank
#2428
State rank
#113 of 826 in TX

Livability — College Station

Score
83/100
State rank
#11
US rank
#994

Category grades

Amenities A+ Commute A+ Cost of living A- Crime A- Employment C- Housing A- Health & safety B User ratings C-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
College Station, TX
County
Brazos County · 233,400 people
City population
131,628
Metro
College Station-Bryan, TX
Population (ZIP)
76,764
Household income
$88,851
Rent vs Own
37.2% rent · 62.8% own
Severe rent burden
3329.0

Population outlook (Brazos County) Hauer SSP2

Today (2025)
267,942 people
By 2030
296,630 · +10.7%
By 2040
354,560 · +32.3%
By 2050
414,616 · +54.7%
By 2075
562,158 · +109.8%
By 2100
678,828 · +153.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 16% Two or more races 9% Asian 8% Black 5%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Lithuanian 2% Romanian 2% Italian 2%
Foreign-born
11% · Canada, China, South Korea
Languages at home
83% English-only · Spanish 8% Other Indo-European 3% Chinese 2%

Political lean MEDSL · Brazos

2024 margin
Strong R (+24.9) · D 36.9% · R 61.7% · Other 1.4%
2008→2024 swing
+4.1pp toward D · 2008: -28.9pp · 2024: -24.9pp
All cycles
2024: R+24.9 2020: R+14.3 2016: R+23.7 2012: R+35.3 2008: R+28.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -133.31%
Current HPI
175.9669
Rent YoY
▲ 3.13%
Metro
College Station-Bryan, TX
State GDP YoY
▲ 3.95%
F500 in state
110

Industry mix (Fortune 500 HQ in TX)

Industry F500 HQs Revenue

Price history

+27.2% since first listed
9 events — show timeline
  • 2026-05-04 Relisted NTREIS
  • 2026-04-28 Contingent NTREIS
  • 2026-03-31 Price Changed $279,900 NTREIS
  • 2026-03-06 Price Changed $289,000 NTREIS
  • 2026-02-19 Listed $299,990 NTREIS
  • 2021-04-19 Sold (Public Records) Public Records
  • 2021-04-14 Sold (MLS) BCSRMLS
  • 2021-03-25 Listed $220,000 BCSRMLS
  • 2012-07-05 Sold (Public Records) Public Records

Property tax history

+3.1%/yr

Latest (2025): $5,110 · -6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…