1714 Leona 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 1714 Leona Dr, College Station, TX, 77840 priced at $170,000 converts $1,291/mo rent into $82/mo cash flow after a $832/mo obligation. Total monthly income equals $1,291/mo, and annual cash flow totals $986/yr on $56,355 invested. Return on cash invested prints 21.66% in year one, and rental yield reads 9.11% against a $170,000 entry. Equity gained on principal adds $1,097/yr, while 5% annual appreciation compiles into $46,968 by year five. Five-year ROI reaches 113.49% and total cumulative return in cash sums $63,957. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,291/mo property income covering a $832/mo payment, not borrower’s personal income.
Townhouse
Built in 1970
2,687 sqft 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: Chase Robinson • Jerman Realty Inc
Mls Name: BCSMLS
Mls ID: #25013268