15243 Still Water Meadow LoopCollege StationTX77845
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Investment Highlights
Investment property for sale in College Station at 15243 Still Water Meadow Loop, College Station, TX, 77845 earns $511/mo cash flow from $3,090/mo rent with a $1,775/mo payment. Total monthly income totals $3,090/mo, and annual cash flow totals $6,135/yr on $120,202 capital. ROI tracks 25.01% on current figures, and rental yield reads 10.23% at a $362,600 purchase. Equity gained on principal adds $2,340/yr, and 5% annual appreciation supports $100,180 over five years. Five-year ROI reaches 131.45% and total cumulative return in cash sums $158,002. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,090/mo property income instead of your personal income.
Single Family
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77845, College Station, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
30,727
Single Family
26,627
Multi-Family
4,100
Businesses
1,596
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tanner • Stylecraft Builders
Mls Name: Stylecraft Homes
Mls Provider:
Mls ID: #N/A