Property Details

MLS ID: 33651411

Status: Active

Price: $2,295,000

Type: Residential

Address: 416, 418, 420 Edward

City, State: College Station, TX

County: Brazos County

ZIP Code: 77840

Lat/Long: 30.61265, -96.32248

Parcel Number: 435938

Bedrooms: 5

Bathrooms: 5

SqFt: 7,204

Year Built: 2021

Description

Attention Texas A&M Southside Investors! Package of 3 contiguous fully leased residences located just blocks from Kyle Field. Each residence is currently leased for $4595/mo through July 2025 (total $13,785/mo). Renewals in place at $4750/mo through July 2026 (total $14,250/mo). Floorplans host an open kitchen, dining, living room perfect for gatherings and gameday. Downstairs are 2 bedrooms, both with on-suite baths plus a powder bath. Remaining 3 bedrooms upstairs, each with en-suite baths and large second living. All 3 properties have the same amenities. These well constructed homes have low maintenance hardi-plank exteriors, solid surface flooring in the common and wet areas, quartz counters, painted cabinetry, and black lighting/hardware selections. Each house has all appliances including washer/dryer. Separate utilities for each residence. Ample front parking and the private, fenced backyards. These are rare assets to find and even more rare on contiguous lots.

Directions: From Wellborn Road, turn east on Holleman Drive, turn left on Fairview Avenue, turn left on Edward Street. Properties are the first 3 properties on left corner of Fairview/Edward.

Get Financing

Calculate your monthly payment
And talk with our lenders.

Payment

Interest

Principle

Balance

$18,558.59

$14,439.38

$4,119.22

$2,290,880.78

$18,558.59

$14,413.46

$4,145.13

$2,286,735.65

$18,558.59

$14,387.38

$4,171.21

$2,282,564.43

$18,558.59

$14,361.13

$4,197.46

$2,278,366.98

$18,558.59

$14,334.73

$4,223.87

$2,274,143.11

$18,558.59

$14,308.15

$4,250.44

$2,269,892.67

$18,558.59

$14,281.41

$4,277.18

$2,265,615.48

$18,558.59

$14,254.50

$4,304.10

$2,261,311.39

$18,558.59

$14,227.42

$4,331.18

$2,256,980.21

$18,558.59

$14,200.17

$4,358.43

$2,252,621.78

$18,558.59

$14,172.75

$4,385.85

$2,248,235.94

$18,558.59

$14,145.15

$4,413.44

$2,243,822.50

$18,558.59

$14,117.38

$4,441.21

$2,239,381.29

$18,558.59

$14,089.44

$4,469.15

$2,234,912.13

$18,558.59

$14,061.32

$4,497.27

$2,230,414.86

$18,558.59

$14,033.03

$4,525.57

$2,225,889.30

$18,558.59

$14,004.55

$4,554.04

$2,221,335.26

$18,558.59

$13,975.90

$4,582.69

$2,216,752.57

$18,558.59

$13,947.07

$4,611.52

$2,212,141.04

$18,558.59

$13,918.05

$4,640.54

$2,207,500.50

$18,558.59

$13,888.86

$4,669.74

$2,202,830.77

$18,558.59

$13,859.48

$4,699.12

$2,198,131.65

$18,558.59

$13,829.91

$4,728.68

$2,193,402.97

$18,558.59

$13,800.16

$4,758.43

$2,188,644.54

$18,558.59

$13,770.22

$4,788.37

$2,183,856.17

$18,558.59

$13,740.10

$4,818.50

$2,179,037.67

$18,558.59

$13,709.78

$4,848.81

$2,174,188.86

$18,558.59

$13,679.27

$4,879.32

$2,169,309.53

$18,558.59

$13,648.57

$4,910.02

$2,164,399.51

$18,558.59

$13,617.68

$4,940.91

$2,159,458.60

$18,558.59

$13,586.59

$4,972.00

$2,154,486.60

$18,558.59

$13,555.31

$5,003.28

$2,149,483.32

$18,558.59

$13,523.83

$5,034.76

$2,144,448.56

$18,558.59

$13,492.16

$5,066.44

$2,139,382.12

$18,558.59

$13,460.28

$5,098.31

$2,134,283.81

$18,558.59

$13,428.20

$5,130.39

$2,129,153.42

$18,558.59

$13,395.92

$5,162.67

$2,123,990.75

$18,558.59

$13,363.44

$5,195.15

$2,118,795.60

$18,558.59

$13,330.76

$5,227.84

$2,113,567.76

$18,558.59

$13,297.86

$5,260.73

$2,108,307.03

$18,558.59

$13,264.77

$5,293.83

$2,103,013.21

$18,558.59

$13,231.46

$5,327.13

$2,097,686.07

$18,558.59

$13,197.94

$5,360.65

$2,092,325.42

$18,558.59

$13,164.21

$5,394.38

$2,086,931.04

$18,558.59

$13,130.27

$5,428.32

$2,081,502.72

$18,558.59

$13,096.12

$5,462.47

$2,076,040.25

$18,558.59

$13,061.75

$5,496.84

$2,070,543.41

$18,558.59

$13,027.17

$5,531.42

$2,065,011.99

$18,558.59

$12,992.37

$5,566.23

$2,059,445.76

$18,558.59

$12,957.35

$5,601.25

$2,053,844.52

$18,558.59

$12,922.11

$5,636.49

$2,048,208.03

$18,558.59

$12,886.64

$5,671.95

$2,042,536.08

$18,558.59

$12,850.96

$5,707.64

$2,036,828.44

$18,558.59

$12,815.05

$5,743.55

$2,031,084.89

$18,558.59

$12,778.91

$5,779.68

$2,025,305.21

$18,558.59

$12,742.55

$5,816.05

$2,019,489.16

$18,558.59

$12,705.95

$5,852.64

$2,013,636.52

$18,558.59

$12,669.13

$5,889.46

$2,007,747.06

$18,558.59

$12,632.08

$5,926.52

$2,001,820.54

$18,558.59

$12,594.79

$5,963.81

$1,995,856.74

$18,558.59

$12,557.27

$6,001.33

$1,989,855.41

$18,558.59

$12,519.51

$6,039.09

$1,983,816.32

$18,558.59

$12,481.51

$6,077.08

$1,977,739.24

$18,558.59

$12,443.28

$6,115.32

$1,971,623.93

$18,558.59

$12,404.80

$6,153.79

$1,965,470.13

$18,558.59

$12,366.08

$6,192.51

$1,959,277.62

$18,558.59

$12,327.12

$6,231.47

$1,953,046.15

$18,558.59

$12,287.92

$6,270.68

$1,946,775.48

$18,558.59

$12,248.46

$6,310.13

$1,940,465.35

$18,558.59

$12,208.76

$6,349.83

$1,934,115.51

$18,558.59

$12,168.81

$6,389.78

$1,927,725.73

$18,558.59

$12,128.61

$6,429.99

$1,921,295.75

$18,558.59

$12,088.15

$6,470.44

$1,914,825.31

$18,558.59

$12,047.44

$6,511.15

$1,908,314.16

$18,558.59

$12,006.48

$6,552.12

$1,901,762.04

$18,558.59

$11,965.25

$6,593.34

$1,895,168.70

$18,558.59

$11,923.77

$6,634.82

$1,888,533.88

$18,558.59

$11,882.03

$6,676.57

$1,881,857.31

$18,558.59

$11,840.02

$6,718.57

$1,875,138.74

$18,558.59

$11,797.75

$6,760.84

$1,868,377.89

$18,558.59

$11,755.21

$6,803.38

$1,861,574.51

$18,558.59

$11,712.41

$6,846.19

$1,854,728.32

$18,558.59

$11,669.33

$6,889.26

$1,847,839.06

$18,558.59

$11,625.99

$6,932.61

$1,840,906.46

$18,558.59

$11,582.37

$6,976.22

$1,833,930.23

$18,558.59

$11,538.48

$7,020.12

$1,826,910.12

$18,558.59

$11,494.31

$7,064.28

$1,819,845.84

$18,558.59

$11,449.86

$7,108.73

$1,812,737.11

$18,558.59

$11,405.14

$7,153.46

$1,805,583.65

$18,558.59

$11,360.13

$7,198.46

$1,798,385.19

$18,558.59

$11,314.84

$7,243.75

$1,791,141.44

$18,558.59

$11,269.26

$7,289.33

$1,783,852.11

$18,558.59

$11,223.40

$7,335.19

$1,776,516.92

$18,558.59

$11,177.25

$7,381.34

$1,769,135.58

$18,558.59

$11,130.81

$7,427.78

$1,761,707.80

$18,558.59

$11,084.08

$7,474.51

$1,754,233.28

$18,558.59

$11,037.05

$7,521.54

$1,746,711.74

$18,558.59

$10,989.73

$7,568.86

$1,739,142.87

$18,558.59

$10,942.11

$7,616.49

$1,731,526.39

100

$18,558.59

$10,894.19

$7,664.41

$1,723,861.98

101

$18,558.59

$10,845.96

$7,712.63

$1,716,149.36

102

$18,558.59

$10,797.44

$7,761.15

$1,708,388.20

103

$18,558.59

$10,748.61

$7,809.98

$1,700,578.22

104

$18,558.59

$10,699.47

$7,859.12

$1,692,719.10

105

$18,558.59

$10,650.02

$7,908.57

$1,684,810.53

106

$18,558.59

$10,600.27

$7,958.33

$1,676,852.20

107

$18,558.59

$10,550.20

$8,008.40

$1,668,843.80

108

$18,558.59

$10,499.81

$8,058.78

$1,660,785.02

109

$18,558.59

$10,449.11

$8,109.49

$1,652,675.53

110

$18,558.59

$10,398.08

$8,160.51

$1,644,515.02

111

$18,558.59

$10,346.74

$8,211.85

$1,636,303.17

112

$18,558.59

$10,295.07

$8,263.52

$1,628,039.65

113

$18,558.59

$10,243.08

$8,315.51

$1,619,724.14

114

$18,558.59

$10,190.76

$8,367.83

$1,611,356.32

115

$18,558.59

$10,138.12

$8,420.48

$1,602,935.84

116

$18,558.59

$10,085.14

$8,473.45

$1,594,462.38

117

$18,558.59

$10,031.83

$8,526.77

$1,585,935.62

118

$18,558.59

$9,978.18

$8,580.41

$1,577,355.20

119

$18,558.59

$9,924.19

$8,634.40

$1,568,720.80

120

$18,558.59

$9,869.87

$8,688.72

$1,560,032.08

121

$18,558.59

$9,815.20

$8,743.39

$1,551,288.69

122

$18,558.59

$9,760.19

$8,798.40

$1,542,490.29

123

$18,558.59

$9,704.83

$8,853.76

$1,533,636.53

124

$18,558.59

$9,649.13

$8,909.46

$1,524,727.07

125

$18,558.59

$9,593.07

$8,965.52

$1,515,761.55

126

$18,558.59

$9,536.67

$9,021.93

$1,506,739.62

127

$18,558.59

$9,479.90

$9,078.69

$1,497,660.93

128

$18,558.59

$9,422.78

$9,135.81

$1,488,525.12

129

$18,558.59

$9,365.30

$9,193.29

$1,479,331.83

130

$18,558.59

$9,307.46

$9,251.13

$1,470,080.70

131

$18,558.59

$9,249.26

$9,309.33

$1,460,771.37

132

$18,558.59

$9,190.69

$9,367.91

$1,451,403.46

133

$18,558.59

$9,131.75

$9,426.85

$1,441,976.62

134

$18,558.59

$9,072.44

$9,486.16

$1,432,490.46

135

$18,558.59

$9,012.75

$9,545.84

$1,422,944.62

136

$18,558.59

$8,952.69

$9,605.90

$1,413,338.72

137

$18,558.59

$8,892.26

$9,666.34

$1,403,672.38

138

$18,558.59

$8,831.44

$9,727.15

$1,393,945.23

139

$18,558.59

$8,770.24

$9,788.35

$1,384,156.88

140

$18,558.59

$8,708.65

$9,849.94

$1,374,306.94

141

$18,558.59

$8,646.68

$9,911.91

$1,364,395.03

142

$18,558.59

$8,584.32

$9,974.27

$1,354,420.75

143

$18,558.59

$8,521.56

$10,037.03

$1,344,383.72

144

$18,558.59

$8,458.41

$10,100.18

$1,334,283.54

145

$18,558.59

$8,394.87

$10,163.73

$1,324,119.82

146

$18,558.59

$8,330.92

$10,227.67

$1,313,892.15

147

$18,558.59

$8,266.57

$10,292.02

$1,303,600.12

148

$18,558.59

$8,201.82

$10,356.78

$1,293,243.35

149

$18,558.59

$8,136.66

$10,421.94

$1,282,821.41

150

$18,558.59

$8,071.08

$10,487.51

$1,272,333.90

151

$18,558.59

$8,005.10

$10,553.49

$1,261,780.41

152

$18,558.59

$7,938.70

$10,619.89

$1,251,160.52

153

$18,558.59

$7,871.88

$10,686.71

$1,240,473.81

154

$18,558.59

$7,804.65

$10,753.95

$1,229,719.87

155

$18,558.59

$7,736.99

$10,821.61

$1,218,898.26

156

$18,558.59

$7,668.90

$10,889.69

$1,208,008.57

157

$18,558.59

$7,600.39

$10,958.21

$1,197,050.37

158

$18,558.59

$7,531.44

$11,027.15

$1,186,023.22

159

$18,558.59

$7,462.06

$11,096.53

$1,174,926.69

160

$18,558.59

$7,392.25

$11,166.35

$1,163,760.34

161

$18,558.59

$7,321.99

$11,236.60

$1,152,523.74

162

$18,558.59

$7,251.30

$11,307.30

$1,141,216.44

163

$18,558.59

$7,180.15

$11,378.44

$1,129,838.00

164

$18,558.59

$7,108.56

$11,450.03

$1,118,387.97

165

$18,558.59

$7,036.52

$11,522.07

$1,106,865.91

166

$18,558.59

$6,964.03

$11,594.56

$1,095,271.34

167

$18,558.59

$6,891.08

$11,667.51

$1,083,603.83

168

$18,558.59

$6,817.67

$11,740.92

$1,071,862.92

169

$18,558.59

$6,743.80

$11,814.79

$1,060,048.13

170

$18,558.59

$6,669.47

$11,889.12

$1,048,159.00

171

$18,558.59

$6,594.67

$11,963.93

$1,036,195.08

172

$18,558.59

$6,519.39

$12,039.20

$1,024,155.88

173

$18,558.59

$6,443.65

$12,114.95

$1,012,040.93

174

$18,558.59

$6,367.42

$12,191.17

$999,849.77

175

$18,558.59

$6,290.72

$12,267.87

$987,581.89

176

$18,558.59

$6,213.54

$12,345.06

$975,236.84

177

$18,558.59

$6,135.87

$12,422.73

$962,814.11

178

$18,558.59

$6,057.71

$12,500.89

$950,313.22

179

$18,558.59

$5,979.05

$12,579.54

$937,733.68

180

$18,558.59

$5,899.91

$12,658.68

$925,075.00

181

$18,558.59

$5,820.26

$12,738.33

$912,336.67

182

$18,558.59

$5,740.12

$12,818.47

$899,518.19

183

$18,558.59

$5,659.47

$12,899.12

$886,619.07

184

$18,558.59

$5,578.31

$12,980.28

$873,638.79

185

$18,558.59

$5,496.64

$13,061.95

$860,576.84

186

$18,558.59

$5,414.46

$13,144.13

$847,432.71

187

$18,558.59

$5,331.76

$13,226.83

$834,205.88

188

$18,558.59

$5,248.55

$13,310.05

$820,895.83

189

$18,558.59

$5,164.80

$13,393.79

$807,502.04

190

$18,558.59

$5,080.53

$13,478.06

$794,023.99

191

$18,558.59

$4,995.73

$13,562.86

$780,461.13

192

$18,558.59

$4,910.40

$13,648.19

$766,812.94

193

$18,558.59

$4,824.53

$13,734.06

$753,078.87

194

$18,558.59

$4,738.12

$13,820.47

$739,258.40

195

$18,558.59

$4,651.17

$13,907.43

$725,350.98

196

$18,558.59

$4,563.67

$13,994.93

$711,356.05

197

$18,558.59

$4,475.62

$14,082.98

$697,273.07

198

$18,558.59

$4,387.01

$14,171.58

$683,101.49

199

$18,558.59

$4,297.85

$14,260.75

$668,840.74

200

$18,558.59

$4,208.12

$14,350.47

$654,490.28

201

$18,558.59

$4,117.83

$14,440.76

$640,049.52

202

$18,558.59

$4,026.98

$14,531.61

$625,517.90

203

$18,558.59

$3,935.55

$14,623.04

$610,894.86

204

$18,558.59

$3,843.55

$14,715.05

$596,179.81

205

$18,558.59

$3,750.96

$14,807.63

$581,372.19

206

$18,558.59

$3,657.80

$14,900.79

$566,471.39

207

$18,558.59

$3,564.05

$14,994.54

$551,476.85

208

$18,558.59

$3,469.71

$15,088.88

$536,387.97

209

$18,558.59

$3,374.77

$15,183.82

$521,204.15

210

$18,558.59

$3,279.24

$15,279.35

$505,924.80

211

$18,558.59

$3,183.11

$15,375.48

$490,549.31

212

$18,558.59

$3,086.37

$15,472.22

$475,077.09

213

$18,558.59

$2,989.03

$15,569.57

$459,507.53

214

$18,558.59

$2,891.07

$15,667.52

$443,840.00

215

$18,558.59

$2,792.49

$15,766.10

$428,073.90

216

$18,558.59

$2,693.30

$15,865.29

$412,208.61

217

$18,558.59

$2,593.48

$15,965.11

$396,243.50

218

$18,558.59

$2,493.03

$16,065.56

$380,177.94

219

$18,558.59

$2,391.95

$16,166.64

$364,011.30

220

$18,558.59

$2,290.24

$16,268.36

$347,742.94

221

$18,558.59

$2,187.88

$16,370.71

$331,372.23

222

$18,558.59

$2,084.88

$16,473.71

$314,898.52

223

$18,558.59

$1,981.24

$16,577.36

$298,321.16

224

$18,558.59

$1,876.94

$16,681.66

$281,639.51

225

$18,558.59

$1,771.98

$16,786.61

$264,852.90

226

$18,558.59

$1,666.37

$16,892.23

$247,960.67

227

$18,558.59

$1,560.09

$16,998.51

$230,962.17

228

$18,558.59

$1,453.14

$17,105.46

$213,856.71

229

$18,558.59

$1,345.52

$17,213.08

$196,643.63

230

$18,558.59

$1,237.22

$17,321.38

$179,322.26

231

$18,558.59

$1,128.24

$17,430.36

$161,891.90

232

$18,558.59

$1,018.57

$17,540.02

$144,351.88

233

$18,558.59

$908.21

$17,650.38

$126,701.50

234

$18,558.59

$797.16

$17,761.43

$108,940.07

235

$18,558.59

$685.41

$17,873.18

$91,066.89

236

$18,558.59

$572.96

$17,985.63

$73,081.26

237

$18,558.59

$459.80

$18,098.79

$54,982.47

238

$18,558.59

$345.93

$18,212.66

$36,769.81

239

$18,558.59

$231.34

$18,327.25

$18,442.56

240

$18,558.59

$116.03

$18,442.56

$0.00

Monthly Payment	$18,558.59
Total Principal & Interest	$4,454,062.26

416, 418, 420 Edward, College Station, Texas

Property Details

Description

Maps

Get Financing

Contact An Agent

HomeLand Properties

Sign Up for Land Updates

Services

About Us