4025 Dunlap LoopCollege 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 4025 Dunlap Loop, College Station, TX, 77845 uses $114,036 cash to close to unlock $2,454/yr annual cash flow and $204/mo monthly cash flow. Total monthly income runs $2,651/mo, and a $1,684/mo payment keeps the spread at $204/mo. Purchase price stands at $344,000, and rental yield measures 9.25% with $2,651/mo rent. Return on cash invested shows 22.06% in year one, and 5% annual appreciation builds toward $95,041 over five years. Five-year ROI reaches 115.61% and total cumulative return in cash records $131,834. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,651/mo property income covering a $1,684/mo payment rather than investor’s personal income.
Single Family
Built in 2018
9,522 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: Lisa Sledge • Real Broker, LLC
Mls Name: BCSMLS
Mls ID: #25012153