1804 Langford StCollege 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
Investment property for sale in College Station at 1804 Langford St, College Station, TX, 77840 uses $65,969 cash to close to unlock $18,762/yr annual cash flow and $1,563/mo monthly cash flow. Total monthly income runs $3,066/mo, and a $974/mo payment keeps the spread at $1,563/mo. Purchase price stands at $199,000, and rental yield measures 18.49% with $3,066/mo rent. Return on cash invested shows 48.35% in year one, and 5% annual appreciation builds toward $54,980 over five years. Five-year ROI reaches 257.15% and total cumulative return in cash records $169,638. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,066/mo property income covering a $974/mo payment rather than investor’s personal income.
Single Family
Built in 1972
0.30 Acres 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: Carla Henderson • Aggieland
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24011317
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.