3002 Welsh AveCollege 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 3002 Welsh Ave, College Station, TX, 77845 earns $1,137/mo cash flow from $4,073/mo rent with a $2,021/mo payment. Total monthly income totals $4,073/mo, and annual cash flow totals $13,638/yr on $136,910 capital. ROI tracks 29.87% on current figures, and rental yield reads 11.83% at a $413,000 purchase. Equity gained on principal adds $2,665/yr, and 5% annual appreciation supports $114,104 over five years. Five-year ROI reaches 157.48% and total cumulative return in cash sums $215,609. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,073/mo property income instead of your personal income.
Single Family
Built in 1992
0.32 Acres 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: Wendy Flynn • Keller Williams Realty B/V
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24005518
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.