334 Forest 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
Rental property for sale in College Station at 334 Forest Dr, College Station, TX, 77840 priced at $262,000 pairs $2,177/mo rent with $119/mo cash flow after a $1,282/mo payment. Total monthly income equals $2,177/mo, and annual cash flow comes to $1,431/yr on $86,853 invested. Return on cash invested is 21.56% in year one, and rental yield stands at 9.97% on a $262,000 basis. Equity gained on principal adds $1,691/yr, and 5% annual appreciation accumulates to $72,386 by year five. Five-year ROI measures 113.9% and total cumulative return in cash reaches $98,925. For financing, Ziffy Mortgage’s DSCR program evaluates $2,177/mo property income against a $1,282/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 2006
4,281 sqft lot
$N/A/sqft
$195 monthly 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: Mary Whitworth • Keller Williams Realty Brazos Valley office
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24017540
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.