3931 W South Phillips PkwyCollege 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 3931 W South Phillips Pkwy, College Station, TX, 77845 earns $314/mo cash flow from $1,992/mo rent with a $1,155/mo payment. Total monthly income totals $1,992/mo, and annual cash flow totals $3,769/yr on $78,201 capital. ROI tracks 24.73% on current figures, and rental yield reads 10.13% at a $235,900 purchase. Equity gained on principal adds $1,522/yr, and 5% annual appreciation supports $65,175 over five years. Five-year ROI reaches 129.97% and total cumulative return in cash sums $101,639. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,992/mo property income instead of your personal income.
Townhouse
Built in 2017
2,008 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: Michelle Mims • Leading Realty Group, LLC
Mls Name: BCSMLS
Mls ID: #25008195