167 Forest DrCollege StationTX77840
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
Rental property for sale in College Station at 167 Forest Dr, College Station, TX, 77840 priced at $263,766 pairs $2,542/mo rent with $612/mo cash flow after a $1,291/mo payment. Total monthly income equals $2,542/mo, and annual cash flow comes to $7,347/yr on $87,438 invested. Return on cash invested is 28.31% in year one, and rental yield stands at 11.56% on a $263,766 basis. Equity gained on principal adds $1,702/yr, and 5% annual appreciation accumulates to $72,874 by year five. Five-year ROI measures 149.41% and total cumulative return in cash reaches $130,644. For financing, Ziffy Mortgage’s DSCR program evaluates $2,542/mo property income against a $1,291/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2008
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 77840, College Station, TX area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
16,688
Single Family
8,386
Multi-Family
8,302
Businesses
1,194
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: BCSMLS
Mls ID: #24012211