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% |
Total monthly income runs $5,712/mo, and a $4,013/mo payment. Purchase price stands at $819,900, and rental yield measures 8.36% with $5,712/mo rent. Return on cash invested shows 19.53% in year one, and 5% annual appreciation builds toward $226,523 over five years. Five-year ROI reaches 102.02% and total cumulative return in cash records $275,187. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,712/mo property income covering a $4,013/mo payment rather than investor’s personal income.
Single Family
Built in 2024
1.13 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 77845, College Station, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 32,030 (100%) |
| Owner Occupied HU | 17,803 (55.6%) |
| Renter Occupied HU | 11,643 (36.4%) |
| Vacant Housing Units | 2,584 ( 8.1%) |
| Median Home Value | $384,705 |
| Average Home Value | $443,358 |
Residential
30,727
Single Family
26,627
Multi-Family
4,100
Businesses
1,596
Date | Event | Price |
|---|---|---|
| 2024-09-18 | Listed for sale | $819,900 |
| 2024-08-20 | Listing removed | $819,900 |
| 2024-06-08 | Listed for sale | $819,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Josh Jenkins • Brookhaven Realty
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24013833
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.
