3804 Silverthorne LnCollege 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 3804 Silverthorne Ln, College Station, TX, 77845 priced at $333,000 converts $3,527/mo rent into $1,059/mo cash flow after a $1,630/mo obligation. Total monthly income equals $3,527/mo, and annual cash flow totals $12,706/yr on $110,390 invested. Return on cash invested prints 31.42% in year one, and rental yield reads 12.71% against a $333,000 entry. Equity gained on principal adds $2,149/yr, while 5% annual appreciation compiles into $92,002 by year five. Five-year ROI reaches 166.15% and total cumulative return in cash sums $183,413. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,527/mo property income covering a $1,630/mo payment, not borrower’s personal income.
Townhouse
Built in 2010
2,990 sqft lot
$N/A/sqft
$100 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: John Green • Keller Williams Realty Brazos Valley office
Mls Name: HAR
Mls Provider:
Mls ID: #97320269
Disclaimer: Copyright 2024, Houston REALTORS Information Service, Inc. The information provided is exclusively for consumers 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.