321 Forest (pvt) DrCollege 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 321 Forest (pvt) Dr, College Station, TX, 77840 with 5% annual appreciation on a $259,990 basis while $2,022/mo rent supports operations. Total monthly income totals $2,022/mo and a $1,273/mo payment preserves $173/mo for cash returns. Annual cash flow comes to $2,072/yr on $86,187 deployed, and return on cash invested reaches 22.31% in year one. Equity gained on principal adds $1,678/yr, and five-year appreciation sums $71,830 alongside rental yield of 9.33%. Five-year ROI measures 116.96% and total cumulative return in cash totals $100,802.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,022/mo property income versus a $1,273/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Condo
Built in 2004
4,281 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: Thao Le • Realty Texas LLC
Mls Name: BCSMLS
Mls ID: #25007867