4757 Johnson Creek 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
Rental property for sale in College Station at 4757 Johnson Creek Loop, College Station, TX, 77845 priced at $930,000 pairs $4,963/mo rent with after a $4,552/mo payment. Total monthly income equals $4,963/mo. Return on cash invested is 13.5% in year one, and rental yield stands at 6.4% on a $930,000 basis. Equity gained on principal adds $6,001/yr, and 5% annual appreciation accumulates to $256,942 by year five. Five-year ROI measures 69.68% and total cumulative return in cash reaches $213,190. For financing, Ziffy Mortgage’s DSCR program evaluates $4,963/mo property income against a $4,552/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 2005
1.00 Acres lot
$N/A/sqft
$275 annually 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: Jason Handy • Lester Group, The
Mls Name: BCSMLS
Mls Provider:
Mls ID: #24014720
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.