1728 Heath DrCollege 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 1728 Heath Dr, College Station, TX, 77845 with 5% annual appreciation on a $301,600 basis while $2,554/mo rent supports operations. Total monthly income totals $2,554/mo and a $1,476/mo payment preserves $348/mo for cash returns. Annual cash flow comes to $4,178/yr on $99,980 deployed, and return on cash invested reaches 24.09% in year one. Equity gained on principal adds $1,946/yr, and five-year appreciation sums $83,327 alongside rental yield of 10.16%. Five-year ROI measures 126.77% and total cumulative return in cash totals $126,742.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,554/mo property income versus a $1,476/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Townhouse
Built in 2003
689 Acres 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: N/A • N/A
Mls Name: undefined
Mls ID: #N/A