2118 Joe Will 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
Rental property for sale in College Station at 2118 Joe Will Dr, College Station, TX, 77845 priced at $1,386,000 converts $1,937/mo rent into after a $6,784/mo obligation. Total monthly income equals $1,937/mo. Return on cash invested prints -0.9% in year one, and rental yield reads 1.68% against a $1,386,000 entry. Equity gained on principal adds $8,944/yr, while 5% annual appreciation compiles into $382,926 by year five. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,937/mo property income covering a $6,784/mo payment, not borrower’s personal income.
Single Family
Built in 2022
0.51 Acres lot
$N/A/sqft
$500 annually 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: Jamie Prejean • Century 21 Integra
Mls Name: HAR
Mls Provider:
Mls ID: #64697677
Disclaimer: Copyright 2025, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.