Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in College Station at 109 Luther St, College Station, TX, 77840 priced at $797,000 pairs $4,129/mo rent with after a $3,901/mo payment. Total monthly income equals $4,129/mo. Return on cash invested is 13.02% in year one, and rental yield stands at 6.22% on a $797,000 basis. Equity gained on principal adds $5,143/yr, and 5% annual appreciation accumulates to $220,196 by year five. Five-year ROI measures 67.09% and total cumulative return in cash reaches $175,910. For financing, Ziffy Mortgage’s DSCR program evaluates $4,129/mo property income against a $3,901/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2009
7,501 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77840, College Station, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 27,002 (100%) |
| Owner Occupied HU | 2,203 ( 8.2%) |
| Renter Occupied HU | 20,140 (74.6%) |
| Vacant Housing Units | 4,659 (17.3%) |
| Median Home Value | $310,088 |
| Average Home Value | $383,790 |
Residential
16,688
Single Family
8,386
Multi-Family
8,302
Businesses
1,194
Date | Event | Price |
|---|---|---|
| 2025-03-26 | Listed for sale | $797,000 |
| 2025-03-01 | Listing removed | $797,000 |
| 2024-11-15 | Listed for sale | $797,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-26 | $11492.11 | 3.69% | $603,043 | 2.56% |
| 2023-03-26 | $11083.25 | 2.69% | $587,975 | 16.15% |
| 2022-03-26 | $10793.05 | 16.49% | $506,211 | 22.57% |
Listed by: Geoffrey Myers • Greenprint Real Estate Group
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24015623
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
