2154 Big River 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 2154 Big River St, College Station, TX, 77840 earns $322/mo cash flow from $3,023/mo rent with a $1,859/mo payment. Total monthly income totals $3,023/mo, and annual cash flow totals $3,863/yr on $125,937 capital. ROI tracks 22.98% on current figures, and rental yield reads 9.55% at a $379,900 purchase. Equity gained on principal adds $2,451/yr, and 5% annual appreciation supports $104,959 over five years. Five-year ROI reaches 120.49% and total cumulative return in cash sums $151,745. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,023/mo property income instead of your personal income.
Townhouse
Built in 2026
2,178 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: Julie Sun • Sun Realty Services
Mls Name: BCSMLS
Mls ID: #25011890