2812 Silver Oak 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 2812 Silver Oak Dr, College Station, TX, 77845 listed at $277,400 pairs $2,037/mo rent with a $1,358/mo payment to leave $64/mo cash flow. Total monthly income runs $2,037/mo, and annual cash flow reaches $769/yr on $91,958 cash to close. Return on cash invested measures 20.75% in year one, and rental yield registers 8.81% at a $277,400 basis. Equity gained on principal adds $1,790/yr, and annual property appreciation at 5% supports $76,641 by year five. Five-year ROI tracks 108.58% and total cumulative return in cash totals $99,848. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,037/mo property income relative to a $1,358/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2014
5,702 sqft 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: Michael McGrann • eXp Realty LLC
Mls Name: HAR
Mls ID: #79172035