403 Nimitz StCollege 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 403 Nimitz St, College Station, TX, 77840 priced at $1,150,000 pairs $2,903/mo rent with after a $5,629/mo payment. Total monthly income equals $2,903/mo. Return on cash invested is 3.38% in year one, and rental yield stands at 3.03% on a $1,150,000 basis. Equity gained on principal adds $7,421/yr, and 5% annual appreciation accumulates to $317,724 by year five. Five-year ROI measures 15.35% and total cumulative return in cash reaches $57,189. For financing, Ziffy Mortgage’s DSCR program evaluates $2,903/mo property income against a $5,629/mo payment instead of your W2s, 1099s, or Tax returns.
Multi Family
Built in 2025
7,815 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: Chad Hovde • RE/MAX 2020
Mls Name: BCSMLS
Mls ID: #26000322