233 Navarro 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 233 Navarro Dr, College Station, TX, 77845 priced at $235,000 converts $1,885/mo rent into $119/mo cash flow after a $1,150/mo obligation. Total monthly income equals $1,885/mo, and annual cash flow totals $1,429/yr on $77,903 invested. Return on cash invested prints 21.74% in year one, and rental yield reads 9.63% against a $235,000 entry. Equity gained on principal adds $1,516/yr, while 5% annual appreciation compiles into $64,926 by year five. Five-year ROI reaches 114.47% and total cumulative return in cash sums $89,176. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,885/mo property income covering a $1,150/mo payment, not borrower’s personal income.
Townhouse
Built in 2001
2,016 sqft lot
$N/A/sqft
$95 monthly 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: Kathy Watson • TowerPoint Realty
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24012773
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.